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

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

{"sheet":"Init","index":1,"n_rows":592,"n_cols":27,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,"YYYY","FYMonthID","FiscalYear","MM","DT","TotalHours","HLH","LLH",null,"year","days","hours",null,"Yes",null,null,null,"BESID","AccountName","Slice Block or Block","PNGC","Initial Slice%","PLVS Election"]
[null,null,null,null,2023,1,2022,10,"2021-10-01",744,416,328,null,2022,365,8760,null,"No",null,"Load Following"]
["Start Year",2024,{"$f":"+IF(B3<>2022,\"Forecast\",\"Actuals\")","v":"Forecast"},null,2023,2,2022,11,"2021-11-01",721,400,321,null,2023,365,8760,null,null,null,"Block only",null,10005,"Alder Mutual",0,0,0,"Yes"]
[null,null,null,null,2023,3,2022,12,"2021-12-01",744,416,328,null,2024,366,8784,null,null,null,"Block with Shaping",null,10015,"Asotin County PUD #1",0,0,0,"Yes"]
["Tier 1 System Capability",null,null,null,2023,4,2023,1,"2022-01-01",744,400,344,null,2025,365,8760,null,null,null,"Slice Block",null,10024,"Benton County PUD #1",0,0,0,"Yes"]
[2022,6736.3590000000004,null,null,2023,5,2023,2,"2022-02-01",672,384,288,null,2026,365,8760,null,null,null,null,null,10025,"Benton REA",0,0,0,"Yes"]
[2024,7063.3649999999998,null,null,2023,6,2023,3,"2022-03-01",743,432,311,null,2027,365,8760,null,null,null,null,null,10027,"Big Bend Elec Coop",0,0,0,"Yes"]
[null,null,null,null,2023,7,2023,4,"2022-04-01",720,416,304,null,2028,366,8784,null,null,null,null,null,10029,"Blachly Lane Elec Coop",0,1,0,"Yes"]
["Include Tier 2 Load Shaping in Effective Rate",null,null,null,2023,8,2023,5,"2022-05-01",744,400,344,null,2029,365,8760,null,null,null,null,null,10044,"Canby, City of",0,0,0,"Yes"]
[null,"Yes",null,null,2023,9,2023,6,"2022-06-01",720,416,304,null,2030,365,8760,null,null,null,"Peak-CDQ-aHLH",null,10046,"Central Electric Coop",0,1,0,"Yes"]
[null,null,null,null,2023,10,2023,7,"2022-07-01",744,400,344,null,2031,365,8760,null,null,null,"Peak-aMW",null,10047,"Central Lincoln PUD",0,0,0,"Yes"]
[null,null,null,null,2023,11,2023,8,"2022-08-01",744,432,312,null,2032,366,8784,null,null,null,"Peak-aHLH",null,10055,"Albion, City of",0,0,0,"Yes"]
["Include Block Shaping?","No",null,null,2023,12,2023,9,"2022-09-01",720,400,320,null,2033,365,8760,null,null,null,"TTSL",null,10057,"Ashland, City of",0,0,0,"Yes"]
[null,null,null,null,2023,1,2022,10,"2022-10-01",744,416,328,null,2034,365,8760,null,null,null,"Peak-aMW",null,10059,"Bandon, City of",0,0,0,"Yes"]
["Scenario Selection",null,null,null,2023,2,2022,11,"2022-11-01",721,400,321,null,2035,365,8760,null,null,null,null,null,10061,"Blaine, City of",0,0,0,"Yes"]
[null,null,null,null,2025,12,2025,9,"2025-09-01",720,400,320,null,2069,365,8760,null,null,null,null,null,10118,"Consumers Power",0,1,0,"Yes"]
[null,null,null,null,2028,1,2027,10,"2027-10-01",744,416,328,null,null,null,null,null,null,null,null,null,10230,"Kittitas County PUD #1",0,0,0,"Yes"]
[null,null,null,null,2029,8,2029,5,"2029-05-01",744,416,328,null,null,null,null,null,null,null,null,null,10285,"Okanogan County Elec Coop",0,1,0,"Yes"]
[null,null,null,null,2033,5,2033,2,"2033-02-01",672,384,288,null,null,null,null,null,null,null,null,null,10298,"PNGC Aggregate",0,0,0,"Yes"]
[null,null,null,null,2036,7,2036,4,"2036-04-01",720,416,304]
[null,null,null,null,2041,4,2041,1,"2041-01-01",744,416,328]
[null,null,null,null,2043,5,2043,2,"2043-02-01",672,384,288]
[null,null,null,null,2045,12,2045,9,"2045-09-01",720,400,320]
[null,null,null,null,2050,4,2050,1,"2050-01-01",744,400,344]
[null,null,null,null,2051,11,2051,8,"2051-08-01",744,432,312]
[null,null,null,null,2056,8,2056,5,"2056-05-01",744,416,328]
[null,null,null,null,2060,5,2060,2,"2060-02-01",696,384,312]
[null,null,null,null,2063,7,2063,4,"2063-04-01",720,400,320]
[null,null,null,null,2065,2,2064,11,"2064-11-01",721,384,337]
[null,null,null,null,2070,4,2070,1,"2070-01-01",744,416,328]
[null,null,null,null,2071,1,2070,10,"2070-10-01",744,432,312]
[null,null,null,null,2071,2,2070,11,"2070-11-01",721,384,337]
[null,null,null,null,2071,3,2070,12,"2070-12-01",744,416,328]

{"sheet":"CustomerDashboard","index":2,"n_rows":112,"n_cols":126,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Customer Impact",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M3&\" Effective Rate\"","v":"Status Quo Effective Rate"},{"$f":"IF(INDEX(StagingTRM!$C$8:$C$143,MATCH(B3,StagingTRM!$B$8:$B$143,0),1)=1,\"PNGC Customers - See PNGC Aggregate\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"V3&\" Effective Rate\"","v":"Alternative 1 Effective Rate"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand Only","Demand"]
[null,null,null,"Tiered Rates",null,null,null,null,null,null,null,null,"Diurnal Energy Rates with Demand",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand and PLVS","Demand_PLVS"]
[null,"Benton County PUD #1",null,{"$f":"IF(OR(ModelMode<>\"Forecast\",N3<>\"Demand Only\",AND(M3<>\"Status Quo\",V3<>\"Status Quo\")),\"These Tiered Rates calculations are not equivalent or comparable to the Status Quo to the right under a diurnal rate construct\",\"\")","v":""},null,null,null,null,null,null,null,null,"Status Quo","Demand Only","Impact RANK:",{"$f":"+IF(M3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$141,OFFSET('Effective Rates'!$AL$6:$AL$141,0,MATCH(M3,'Effective Rates'!$AL$5:$AS$5,0)-1+IF(N3<>\"Demand Only\",4,0))))","v":"N/A"},"of 119",null,null,null,null,"Alternative 1","Demand and PLVS","Impact RANK:",{"$f":"+IF(V3=\"Status Quo\",\"N/A\",_xlfn.XLOOKUP($B$3,'Effective Rates'!$C$6:$C$141,OFFSET('Effective Rates'!$AL$6:$AL$141,0,MATCH(V3,'Effective Rates'!$AL$5:$AS$5,0)-1+IF(W3<>\"Demand Only\",4,0))))","v":132},"of 119"]
[null,null,null,"Tiered Rates Methodology",null,null,null,null,null,null,null,null,{"$f":"+M3","v":"Status Quo"},null,null,null,null,null,null,null,null,{"$f":"+V3","v":"Alternative 1"}]
[null,null,null,"Composite Charge","NonSlice Charge","HLH Load Shaping Charge","LLH Load Shaping Charge","Demand Charge","LDD Discount","IRD Discount","Load Shaping True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up",null,"HLH","LLH","Demand","PLVS","LDD Discount","IRD Discount","Fixed Customer Charge","Tier 1 True-up"]
[null,"Rate",null,"$ per % TOCA","$ per % TOCA","$/MWh","$/MWh","$ per kW-Mo","%","$/MWh","$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh",null,"$/MWh","$/MWh","$ per kW-Mo","$/MWh","%","$/MWh",null,"$/MWh"]
[null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B7,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B7)>9,YEAR($B7)+1,YEAR($B7)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":40.940041348862962},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":26.140041348862958},{"$f":"TRANSPOSE(StagingPRDM!ET3:FQ3)","v":10.37},{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":34.774278699174857},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B7,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":19.974278699174853},{"$f":"+O7","v":10.37},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B7<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,{"$f":"+EOMONTH(B7,0)+1","v":"2023-11-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B8,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":8.75},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B8)>9,YEAR($B8)+1,YEAR($B8)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":33.530041348862959},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":24.620041348862962},8.75,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":27.364278699174854},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B8,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":18.454278699174857},{"$f":"+O8","v":8.75},{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B8<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,{"$f":"+EOMONTH(B8,0)+1","v":"2023-12-01"},null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B9,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":13.39},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B9)>9,YEAR($B9)+1,YEAR($B9)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":54.860041348862964},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":45.920041348862959},13.39,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":48.694278699174859},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B9,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":39.754278699174854},13.39,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B9<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-01-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B10,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B10)>9,YEAR($B10)+1,YEAR($B10)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":43.110041348862964},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":29.960041348862958},10.84,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":36.944278699174859},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B10,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":23.794278699174853},10.84,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B10<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-02-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B11,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B11)>9,YEAR($B11)+1,YEAR($B11)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":43.550041348862962},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":35.24004134886296},10.93,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":37.384278699174857},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B11,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":29.074278699174855},10.93,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B11<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-03-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B12,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":7.62},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B12)>9,YEAR($B12)+1,YEAR($B12)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":28.300041348862962},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":29.070041348862965},7.62,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":22.134278699174857},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B12,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":22.90427869917486},7.62,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B12<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-04-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B13,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":4.43},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B13)>9,YEAR($B13)+1,YEAR($B13)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":13.650041348862965},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":14.900041348862965},4.43,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":7.48427869917486},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B13,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":8.73427869917486},4.43,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B13<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B14,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B14)>9,YEAR($B14)+1,YEAR($B14)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":11.440041348862964},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":9.5700413488629632},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":5.2742786991748591},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B14,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":3.4042786991748581},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B14<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-06-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B15,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.88},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B15)>9,YEAR($B15)+1,YEAR($B15)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":11.100041348862964},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":3.5600413488629634},3.88,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":4.9342786991748593},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B15,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":-2.6057213008251416},3.88,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B15<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-10-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B19,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B19,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":10.37},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B19)>9,YEAR($B19)+1,YEAR($B19)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":40.940041348862962},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":26.140041348862958},10.37,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":34.774278699174857},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B19,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":19.974278699174853},10.37,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B19<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2025-05-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B26,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":3.95},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B26)>9,YEAR($B26)+1,YEAR($B26)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":11.440041348862964},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":9.5700413488629632},3.95,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":5.2742786991748591},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B26,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":3.4042786991748581},3.95,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B26<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2025-08-01",null,{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)","v":2075946},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)","v":-364823},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,7,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,7,FALSE))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,8,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,8,FALSE))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B29,'Actuals Rates'!$G$6:$N$29,3,FALSE),VLOOKUP($B29,'Forecast Rates'!$G$6:$N$29,3,FALSE))","v":15.54},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),LDD_YR1!$A:$J,10,FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&IF(MONTH($B29)>9,YEAR($B29)+1,YEAR($B29)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)","v":6.73},null,{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&M$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":64.750041348862965},{"$f":"+VLOOKUP($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE)&\"_\"&N$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$M$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":42.160041348862961},15.54,{"$f":"+IF($N$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":0},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($M$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($M$3&\"_\"&VLOOKUP($N$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":6.7699586511370367},null,{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&V$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":58.584278699174853},{"$f":"+VLOOKUP($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE)&\"_\"&W$5,'Energy Rates'!$C:$AF,MATCH($B29,'Energy Rates'!$C$3:$AF$3,0),FALSE)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICC_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0)-IF(AND(ModelMode=\"Forecast\",$V$3=\"Alternative 1\",RICM_Toggle=\"Yes\"),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)","v":35.994278699174856},15.54,{"$f":"+IF($W$3<>\"Demand and PLVS\",0,'PLVS Revenues'!$C$4)","v":2.022722740345464},{"$f":"IF($B29<$B$19,VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))","v":0},{"$f":"-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)","v":-11.57},{"$f":"+IF($V$3=\"Alternative 4\",(Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138),0)","v":0},{"$f":"INDEX('Energy Rates'!$AF$34:$AF$45,MATCH($V$3&\"_\"&VLOOKUP($W$3,CapScenario,2,FALSE),'Energy Rates'!$C$34:$C$45,0),1)","v":9.6002168093911404}]
[null,"2024-01-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B35<$B$44,0,1),FALSE))*100","v":2.8445800000000001},2.8445800000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-20593.345386546993},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH($B35,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-3596.7897453282058},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B35)-ROW($B$32),FALSE))*1000","v":32981.360576923034},-4065638.0567669766,{"$f":"+HLOOKUP($B35,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B35=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B35=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":85671.394},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":61775.584999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/O10","v":32981.360576923056},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$145,MATCH($B$3,'PLVS Revenues'!$C$8:$C$145,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$144,0),0)),0)","v":155714.51500000001},-5901614.3673587749,0,147446.97899999999,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":85671.394},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B35,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":61775.584999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B35)-ROW($B$32),FALSE)/X10","v":105047.78815136474},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$145,MATCH($B$3,'PLVS Revenues'!$C$8:$C$145,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B35,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$144,0),0)),0)","v":155714.51500000001},-6088658.6568305418,0,147446.97899999999,{"$f":"IF(MONTH($B35)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2024-12-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B46<$B$44,0,1),FALSE))*100","v":2.8445800000000001},2.8445800000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-12531.125234446212},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH($B46,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-2628.2624776767989},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B46)-ROW($B$32),FALSE))*1000","v":26813.230000000003},-4315679.0148922894,{"$f":"+HLOOKUP($B46,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B46=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B46=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":87611.907999999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":62398.656999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/O21","v":26813.230000000014},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$145,MATCH($B$3,'PLVS Revenues'!$C$8:$C$145,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$144,0),0)),0)","v":159424.78100000002},-8030770.9547862941,0,150010.565,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":87611.907999999996},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B46,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":62398.656999999999},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B46)-ROW($B$32),FALSE)/X21","v":89473.896505376339},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$145,MATCH($B$3,'PLVS Revenues'!$C$8:$C$145,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B46,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$144,0),0)),0)","v":159424.78100000002},-8267339.8704609694,0,150010.565,{"$f":"IF(MONTH($B46)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"2025-03-01",null,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH(StagingTRM!$H$4,StagingTRM!$A$4:$FC$4,0)+IF($B49<$B$44,0,1),FALSE))*100","v":2.8445800000000001},2.8445800000000001,{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(F$5,3)=\"HLH\",0,1),FALSE))","v":-28060.741104575398},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH($B49,StagingTRM!$A$4:$FC$4,0)+IF(LEFT(G$5,3)=\"HLH\",0,1),FALSE))","v":-18109.040612632401},{"$f":"(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),StagingTRM!$A:$FC,MATCH(StagingTRM!$DK$3,StagingTRM!$A$3:$FC$3,0)+ROW($B49)-ROW($B$32),FALSE))*1000","v":21345.596153846174},-3396961.4999381034,{"$f":"+HLOOKUP($B49,'Billing totals'!$2:$200,MATCH(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Billing totals'!$A$2:$A$200,0),FALSE)","v":0},{"$f":"+IF(B49=$B$43,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0),FALSE),IF(B49=$B$55,VLOOKUP($B$3,StagingTRM!$B:$FC,MATCH(StagingTRM!$FB$4,StagingTRM!$B$4:$FC$4,0)+1,FALSE),0))","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(M$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":70074.967999999993},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(N$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":44938.85},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Demand Revenues'!$B:$DZ,MATCH($M$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/O24","v":21345.596153846167},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$145,MATCH($B$3,'PLVS Revenues'!$C$8:$C$145,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$144,0),0)),0)","v":123978.57},-3452152.1622829065,0,115013.818,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0},null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(V$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":70074.967999999993},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Customer Tier 1 Energy'!$B:$BA,MATCH(W$5&$B49,'Customer Tier 1 Energy'!$B$2:$BA$2,0),FALSE)","v":44938.85},{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Demand Revenues'!$B:$DZ,MATCH($V$3&\"_Demand\",'Demand Revenues'!$B$2:$DZ$2,0)+ROW($B49)-ROW($B$32),FALSE)/X24","v":80640.513562480584},{"$f":"+IF(INDEX('PLVS Revenues'!$BC$8:$BC$145,MATCH($B$3,'PLVS Revenues'!$C$8:$C$145,0),1)=\"Yes\",SUMIF('PLVS Revenues'!$F$8:$BA$8,$B49,OFFSET('PLVS Revenues'!$F$8:$BA$8,MATCH($B$3,'PLVS Revenues'!$C$9:$C$144,0),0)),0)","v":123978.57},-3445605.8025687882,0,115013.818,{"$f":"IF(MONTH($B49)=9,(VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 1\",'Effective Rates'!$B$5:$I$5,0),FALSE)+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$I,MATCH(\"Check 2\",'Effective Rates'!$B$5:$I$5,0),FALSE))/2,0)","v":0}]
[null,"Charge",null,null,null,null,null,null,null,null,null,null,"$","$","$","$","$","$","$","$",null,"$","$","$","$","$","$","$","$"]
[null,"2024-02-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F11*F36","v":-1365580.1230708649},-376910.65937498573,93978.790525000601,0,0,0,null,{"$f":"+M11*M36","v":2906229.3949879305},1578325.5449665065,93978.790525000572,0,0,{"$f":"+R11*R36","v":0},0,0,null,{"$f":"+V11*V36","v":2494768.9210127415},1302174.3169397237,1014181.0532040233,240962.45545381235,0,0,{"$f":"+AB11*AB36","v":0},0]
[null,"2024-08-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F17*F42","v":2098794.5541562797},971527.97722496651,1005667.6466666675,0,-727092.76697247708,0,null,{"$f":"+M17*M42","v":7459414.5535229845},2923533.5965634794,1005667.6466666671,0,0,{"$f":"+R17*R42","v":-727092.76697247708},0,0,null,{"$f":"+V17*V42","v":6749098.7192079285},2495976.7517862008,2334542.6744086025,389820.10551718413,0,-727092.76697247708,{"$f":"+AB17*AB42","v":0},0]
[null,"2025-05-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F26*F51","v":-138680.05223300771},-32119.993377160954,0,0,-614545.32660550461,0,null,{"$f":"+M26*M51","v":1010137.6787996405},573845.95861136727,0,0,0,{"$f":"+R26*R51","v":-614545.32660550461},0,0,null,{"$f":"+V26*V51","v":465710.5232453036},204129.89895183244,394525.15012923907,319629.41559124133,0,-614545.32660550461,{"$f":"+AB26*AB51","v":0},0]
[null,"2025-08-01",null,5905194.4726800006,-1037768.2093400001,{"$f":"+F29*F54","v":2086472.587916279},948070.54378496681,848662.672644231,0,-727092.76697247708,0,null,{"$f":"+M29*M54","v":7448258.9631491108},2903321.735460504,848662.67264423147,0,0,{"$f":"+R29*R54","v":-727092.76697247708},0,0,null,{"$f":"+V29*V54","v":6739005.4095836822},2478720.8066235874,2344102.9015818867,390337.89219787146,0,-727092.76697247708,{"$f":"+AB29*AB54","v":0},0]
[null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow TRM",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal",null,null,null,null,null,null,"Tier 1 Energy","Effective Rate","Cash Flow Diurnal"]
[null,"2024-09-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":118175.06200000001},35.58600335136061,57166421.630788729,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":118175.06200000001},40.19945633511108,57227825.257563852,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B96,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":118175.06200000001},43.62856458294695,58501627.788568392]
[null,"2024-12-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":150010.565},28.769167124277477,69711418.345291123,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":150010.565},53.534702404369277,72901361.191910595,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B99,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":150010.565},55.111717434441829,74636528.581564918]
[null,"2025-04-01",null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":112338.85699999999},42.658481884869211,85277212.85119915,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":112338.85699999999},16.240715714254701,88531933.523444057,null,null,null,null,null,null,{"$f":"+SUMIF(StagingTRM!$BO$4:$DJ$4,$B103,OFFSET(StagingTRM!$BO$4:$DJ$4,MATCH($B$3,StagingTRM!$B$4:$B$144,0)-1,0))","v":112338.85699999999},14.256198762572824,90721970.323713586]
[null,null,null,"Total",{"$f":"+SUM(D57:K80)/SUM(D85:D108)","v":33.43485178027683},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(M57:U80)/SUM(M85:M108)","v":33.419650449296469},null,null,null,null,null,null,null,"Total",{"$f":"+SUM(V57:AD80)/SUM(V85:V108)","v":34.185058131562414}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$S,MATCH($M$3,'Effective Rates'!$B$5:$S$5,0)+IF($N$3<>\"Demand Only\",5,0),FALSE)-N110-IF(AND(RICM_Toggle=\"Yes\",M3=\"Alternative 1\",N3=W3),VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),RIC_m!$B:$G,MATCH(RIC_m!$G$4,RIC_m!$B$4:$G$4,0),FALSE),0)*(1-Q7)","v":-1.7402353336137821E-7},"check",null,null,null,null,null,null,null,{"$f":"+VLOOKUP(_xlfn.XLOOKUP($B$3,StagingTRM!$B$8:$B$144,StagingTRM!$A$8:$A$144),'Effective Rates'!$B:$S,MATCH($V$3,'Effective Rates'!$B$5:$S$5,0)+IF($W$3<>\"Demand Only\",5,0),FALSE)-W110","v":-1.7402354046680557E-7},"check"]
[null,null,null,"CASH FLOW IMPACT of TRM vs. PRDM rate Design to",null,null,null,{"$f":"+B3","v":"Benton County PUD #1"}]

{"sheet":"RIC_c","index":3,"n_rows":141,"n_cols":7,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rate Impact Credit"]
[]
[null,null,"Marginal Demand Rate","Embedded Cost Demand Rate","Rate Credit","Tier 1 Energy","Revenue Offset"]
[null,null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS",null,null,{"$f":"+SUM(G6:G141)","v":41497232.361802332}]
[null,"BESID","Alternative 1","Alternative 1"]
[null,10005,40.67734579349294,38.893051575759742,{"$f":"IF(C6=\"\",\"\",MAX(0,C6-D6))","v":1.7842942177331977},{"$f":"IF(C6=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":12009.412},{"$f":"IF(C6=\"\",\"\",F6*E6/2)","v":10714.162194987839}]
[null,10015,58.909295678211855,49.55103994911935,{"$f":"IF(C7=\"\",\"\",MAX(0,C7-D7))","v":9.3582557290925052},{"$f":"IF(C7=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":10225.267},{"$f":"IF(C7=\"\",\"\",F7*E7/2)","v":47845.331742125265}]
[null,10024,38.216588415881688,36.686061966699796,1.5305264491818917,{"$f":"IF(C8=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":3415756.3209999995},2613952.6966253654]
[null,10025,37.633032981733635,36.445761126103541,1.1872718556300939,{"$f":"IF(C9=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":1037885.8059999999},616126.30341087771]
[null,10027,35.647425984866913,34.71741999096043,0.93000599390648375,{"$f":"IF(C10=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":1073595.76},499225.24591629341]
[null,10029,39.831325675945422,38.065380572520866,{"$f":"IF(C11=\"\",\"\",MAX(0,C11-D11))","v":1.7659451034245564},{"$f":"IF(C11=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":309051.34299999999},272883.85293881653]
[null,10044,39.47488588886192,37.969482871899025,1.5054030169628945,{"$f":"IF(C12=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":356294.94299999997},268183.74106041121]
[null,10046,44.695043248332929,41.128656938150662,3.566386310182267,{"$f":"IF(C13=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":1397123.4009999998},2491340.8854808444]
[null,10047,34.995303732106663,34.710439544440995,0.28486418766566857,{"$f":"IF(C14=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":2673507.6100000003},380793.2867703166]
[null,10055,40.203450425257934,38.296020903996386,1.9074295212615482,{"$f":"IF(C15=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":6849.6079999999984},6532.572254134634]
[null,10059,38.952462606002051,37.244615206454263,1.7078473995477879,{"$f":"IF(C17=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":133360.065},113879.32010688698]
[null,10071,38.980052434134763,37.398178510407782,1.581873923726981,{"$f":"IF(C26=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":32705.886999999999},25868.294898830627]
[null,10083,39.309733467742589,37.73522794560953,1.5745055221330588,{"$f":"IF(C35=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":152993.61700000003},120444.64740880513]
[null,10103,29.29071489378094,30.329775615511277,0,{"$f":"IF(C44=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":2884115.5786844897},0]
[null,10142,40.287362266686749,38.586589520328346,1.7007727463584033,{"$f":"IF(C56=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":58430.794999999998},49688.751842027428]
[null,10173,40.834236703137698,39.073735358995087,1.7605013441426109,{"$f":"IF(C63=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":581232.84499999997},511630.60244116688]
[null,10197,35.138665089588926,34.591520697552006,0.54714439203691967,{"$f":"IF(C72=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":399173.55400000006},{"$f":"IF(C72=\"\",\"\",F72*E72/2)","v":109202.78576027328}]
[null,10202,39.954496144886605,38.613990116693913,1.3405060281926922,{"$f":"IF(C73=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":229806.84899999999},154028.73320223385]
[null,10237,29.183088878686423,30.222152559180682,0,{"$f":"IF(C82=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":805338.35299450427},0]
[null,10278,39.912141298891456,38.445079094101935,1.4670622047895208,{"$f":"IF(C93=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":630321.66600000008},462360.54652428202]
[null,10304,37.325988169453652,36.29897460168376,1.0270135677698917,{"$f":"IF(C101=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":235607.47499999992},120986.03674650274]
[null,10349,34.331947549811204,34.954531398605816,0,{"$f":"IF(C110=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":8071606.8960000006},0]
[null,10378,41.772969732498971,39.497966110752806,2.2750036217461655,{"$f":"IF(C119=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":35768.655000000013},40686.909834994563]
[null,10436,37.346503835587001,36.432523173108351,0.91398066247865017,{"$f":"IF(C128=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":335997.63100000011},153547.66868631856]
[null,10442,40.519684412785622,38.336933202924165,2.1827512098614577,{"$f":"IF(C130=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":221217.83400000006},241431.74740321562]
[null,11680,38.818265284482543,37.622850201913394,1.1954150825691485,{"$f":"IF(C139=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":114742.27600000001},68582.323669356017]
[null,12026,38.33035914315343,36.944187730805844,{"$f":"IF(C140=\"\",\"\",MAX(0,C140-D140))","v":1.3861714123475863},{"$f":"IF(C140=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":806029.59699999995},558647.59243372292]
[null,10298,"","",{"$f":"IF(C141=\"\",\"\",MAX(0,C141-D141))","v":""},{"$f":"IF(C141=\"\",\"\",SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},""]

{"sheet":"RIC_m","index":4,"n_rows":140,"n_cols":9,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rates and Impacts"]
[null,null,"Alternative 1","Rate Difference",null,null,null,"Customer Size","Rate Protection"]
[null,null,"With PLVS and Without Discounts"]
[null,"BESID","Customer","Status Quo",{"$f":"+$C$2","v":"Alternative 1"},"Difference","Rate Credit",null,{"$f":"+SUM(I5:I139)","v":48579055.679582998}]
[null,10005,"Alder Mutual",37.207647259273791,{"$f":"VLOOKUP($B5,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":37.80140421808877},{"$f":"IF(E5=\"\",\"\",MAX(E5-D5,0))","v":0.59375695881497847},2.1926037698655563,{"$f":"SUM('Customer Tier 1 Energy'!$BC3:$BZ3)","v":12009.412},{"$f":"G5*H5/2","v":13165.941012534326}]
[null,10015,"Asotin County PUD #1",39.549695585106193,{"$f":"VLOOKUP($B6,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":40.278867383102984},{"$f":"IF(E6=\"\",\"\",MAX(E6-D6,0))","v":0.72917179799679133},10.624217968900098,{"$f":"SUM('Customer Tier 1 Energy'!$BC4:$BZ4)","v":10225.267},54317.732699100598]
[null,10024,"Benton County PUD #1",35.534910969831124,{"$f":"VLOOKUP($B7,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.300318652097069},0.7654076822659448,1.8049780422521096,{"$f":"SUM('Customer Tier 1 Energy'!$BC5:$BZ5)","v":3415756.3209999995},3082682.5785444239]
[null,10025,"Benton REA",35.61850000746233,{"$f":"VLOOKUP($B8,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.366460184155642},0.7479601766933115,1.4661841445299686,{"$f":"SUM('Customer Tier 1 Energy'!$BC6:$BZ6)","v":1037885.8059999999},760865.85629495338]
[null,10027,"Big Bend Elec Coop",34.877183240058642,{"$f":"VLOOKUP($B9,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":35.618865604860041},0.74168236480139882,0.47379714025595376,{"$f":"SUM('Customer Tier 1 Energy'!$BC7:$BZ7)","v":1073595.76},254333.30043945863]
[null,10029,"Blachly Lane Elec Coop",35.865383857010613,{"$f":"VLOOKUP($B10,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.607082286254503},0.74169842924388973,2.8335708274428981,{"$f":"SUM('Customer Tier 1 Energy'!$BC8:$BZ8)","v":309051.34299999999},437859.43485342443]
[null,10044,"Canby, City of",36.231500539270407,{"$f":"VLOOKUP($B11,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.973212105318289},0.7417115660478828,2.3715676662904528,{"$f":"SUM('Customer Tier 1 Energy'!$BC9:$BZ9)","v":356294.94299999997},422488.78324079991]
[null,10046,"Central Electric Coop",38.937677154666986,{"$f":"VLOOKUP($B12,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":39.700000136571362},0.76232298190437575,2.8421718141291592,{"$f":"SUM('Customer Tier 1 Energy'!$BC10:$BZ10)","v":1397123.4009999998},1985432.3755912352]
[null,10047,"Central Lincoln PUD",34.488266937532941,{"$f":"VLOOKUP($B13,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":35.229955480906973},0.74168854337403189,0.85573827412655135,{"$f":"SUM('Customer Tier 1 Energy'!$BC11:$BZ11)","v":2673507.6100000003},1143911.3940228007]
[null,10055,"Albion, City of",36.907627789577376,{"$f":"VLOOKUP($B14,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":37.649658762158019},0.74203097258064332,2.0222512917358344,{"$f":"SUM('Customer Tier 1 Energy'!$BC12:$BZ12)","v":6849.6079999999984},6925.8143129420505]
[null,10057,"Ashland, City of",35.553928234752043,{"$f":"VLOOKUP($B15,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.295623599743642},0.7416953649915996,2.5386180739507083,{"$f":"SUM('Customer Tier 1 Energy'!$BC13:$BZ13)","v":350738.83799999999},445195.97669163474]
[null,10061,"Blaine, City of",35.946646232942179,{"$f":"VLOOKUP($B17,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.649413407559642},0.7027671746174633,0.65162439235427883,{"$f":"SUM('Customer Tier 1 Energy'!$BC15:$BZ15)","v":161956.19200000001},52767.302600006456]
[null,10072,"Ellensburg, City of",35.653007700698716,{"$f":"VLOOKUP($B26,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.394686770851536},0.74167907015281997,1.455562032111466,{"$f":"SUM('Customer Tier 1 Energy'!$BC24:$BZ24)","v":420745.29999999987},306210.44193467411]
[null,10086,"Plummer, City of",36.216815521387645,{"$f":"VLOOKUP($B35,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.958532553410038},0.74171703202239314,1.5763745929379169,{"$f":"SUM('Customer Tier 1 Energy'!$BC33:$BZ33)","v":67923.856000000014},53536.720426386855]
[null,10105,"Clatskanie PUD",33.186655949767704,{"$f":"VLOOKUP($B44,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":30.356389921758108},0,0,{"$f":"SUM('Customer Tier 1 Energy'!$BC42:$BZ42)","v":562013.93293131667},0]
[null,10123,"Cowlitz County PUD #1",33.1340905650707,{"$f":"VLOOKUP($B53,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":30.303832406816593},0,0,{"$f":"SUM('Customer Tier 1 Energy'!$BC51:$BZ51)","v":4544372.4158884035},0]
[null,10173,"Fall River Elec Coop",37.898902538201071,{"$f":"VLOOKUP($B62,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.640590425002586},0.74168788680151465,1.8083979271546653,{"$f":"SUM('Customer Tier 1 Energy'!$BC60:$BZ60)","v":581232.84499999997},525550.13604610437]
[null,10197,"Harney Elec Coop",34.243476905914974,{"$f":"VLOOKUP($B71,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":34.985181479750828},{"$f":"IF(E71=\"\",\"\",MAX(E71-D71,0))","v":0.74170457383585386},0.98162315240698206,{"$f":"SUM('Customer Tier 1 Energy'!$BC69:$BZ69)","v":399173.55400000006},195919.00121748936]
[null,10209,"Inland P & L",37.447372202426223,{"$f":"VLOOKUP($B75,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.189062895827973},0.74169069340175042,1.9632222096224012,{"$f":"SUM('Customer Tier 1 Energy'!$BC73:$BZ73)","v":1840188.2139999997},1806349.1858050898]
[null,10239,"Lincoln Elec Coop (MT)",36.961278937843751,{"$f":"VLOOKUP($B82,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":37.702955677976256},0.74167674013250462,2.0645187899579653,{"$f":"SUM('Customer Tier 1 Energy'!$BC80:$BZ80)","v":245620.46599999999},253544.03362761578]
[null,10273,"Nespelem Valley Elec Coop",39.503341402269548,{"$f":"VLOOKUP($B91,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":40.245017458265927},0.74167605599637909,1.2916998621658848,{"$f":"SUM('Customer Tier 1 Energy'!$BC89:$BZ89)","v":103177.932},66637.460271480522]
[null,10304,"Parkland L & W",35.822478094104234,{"$f":"VLOOKUP($B100,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.564168124004112},0.74169002989987831,1.1100634446190867,{"$f":"SUM('Customer Tier 1 Energy'!$BC98:$BZ98)","v":235607.47499999992},130769.62263825264]
[null,10349,"Seattle City Light",37.440679122159018,{"$f":"VLOOKUP($B109,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":35.707200884788271},0,0,{"$f":"SUM('Customer Tier 1 Energy'!$BC107:$BZ107)","v":8071606.8960000006},0]
[null,10378,"Coulee Dam, City of",38.745822640326331,{"$f":"VLOOKUP($B118,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":39.481036358752824},0.7352137184264933,1.3801782084905767,{"$f":"SUM('Customer Tier 1 Energy'!$BC116:$BZ116)","v":35768.655000000013},24683.559089008762]
[null,10436,"Vigilante Elec Coop",35.430322397900973,{"$f":"VLOOKUP($B127,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.172033771652501},0.74171137375152796,1.6357859446057148,{"$f":"SUM('Customer Tier 1 Energy'!$BC125:$BZ125)","v":335997.63100000011},274810.1011053088]
[null,10442,"Wasco Elec Coop",37.413014319832286,{"$f":"VLOOKUP($B129,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":38.154733090671108},0.74171877083882265,1.5575103712348906,{"$f":"SUM('Customer Tier 1 Energy'!$BC127:$BZ127)","v":221217.83400000006},172274.53537855923]
[null,11680,"Weiser, City of",35.984186513094812,{"$f":"VLOOKUP($B138,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.701917230842241},0.71773071774742903,2.2517640867352711,{"$f":"SUM('Customer Tier 1 Energy'!$BC136:$BZ136)","v":114742.27600000001},129186.26816353323]
[null,12026,"Jefferson County PUD #1",35.74028584824643,{"$f":"VLOOKUP($B139,'Effective Rates'!$B:$AF,MATCH($C$3,'Effective Rates'!$B$3:$AF$3,0)+MATCH(E$4,'Effective Rates'!$O$5:$AF$5,0)-1,FALSE)","v":36.469538207312901},0.72925235906647146,1.8268443043754345,{"$f":"SUM('Customer Tier 1 Energy'!$BC137:$BZ137)","v":806029.59699999995},736245.28921873833]
[null,null,null,""]

{"sheet":"BlockShaping","index":5,"n_rows":138,"n_cols":27,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Elections",null,"Shaping Capacity (MW demand)",null,null,null,null,null,null,null,null,null,null,null,null,"HLH/LLH Shape Adjustment (% HLH shift)"]
[null,null,10,11,12,1,2,3,4,5,6,7,8,9,null,{"$f":"+C2","v":10},{"$f":"+D2","v":11},12,1,2,3,4,5,6,7,8,{"$f":"+N2","v":9}]
[10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+A3","v":10005},1,1,1,1,1,1,1,1,1,1,1,1]
[10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+A4","v":10015},1,1,1,1,1,1,1,1,1,1,1,1]
[10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10024,1,1,1,1,1,1,1,1,1,1,1,1]
[10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,10025,1,1,1,1,1,1,1,1,1,1,1,1]
[10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10027,1,1,1,1,1,1,1,1,1,1,1,1]
[10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10029,1,1,1,1,1,1,1,1,1,1,1,1]
[10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,10044,1,1,1,1,1,1,1,1,1,1,1,1]
[10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,10046,1,1,1,1,1,1,1,1,1,1,1,1]
[10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,10047,1,1,1,1,1,1,1,1,1,1,1,1]
[10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,10055,1,1,1,1,1,1,1,1,1,1,1,1]
[10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,10057,1,1,1,1,1,1,1,1,1,1,1,1]
[10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,10059,1,1,1,1,1,1,1,1,1,1,1,1]
[10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,10061,1,1,1,1,1,1,1,1,1,1,1,1]
[10064,"Burley, City of",0,0,0,0,0,0,0,0,0,0,0,0,10064,1,1,1,1,1,1,1,1,1,1,1,1]
[10076,"Heyburn, City of",0,0,0,0,0,0,0,0,0,0,0,0,10076,1,1,1,1,1,1,1,1,1,1,1,1]
[10089,"Richland, City of",0,0,0,0,0,0,0,0,0,0,0,0,10089,1,1,1,1,1,1,1,1,1,1,1,1]
[10109,"Columbia Basin Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10109,1,1,1,1,1,1,1,1,1,1,1,1]
[10142,"East End Mutual Electric",0,0,0,0,0,0,0,0,0,0,0,0,10142,1,1,1,1,1,1,1,1,1,1,1,1]
[10177,"Ferry County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10177,1,1,1,1,1,1,1,1,1,1,1,1]
[10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,10203,1,1,1,1,1,1,1,1,1,1,1,1]
[10204,"Idaho Falls Power",3.5589966586276098,4.2184456402820798,5.0499276912959301,5.1942113396186702,4.6575900516492599,3.9972202114068605,3.5782344784039752,3.7994694058321796,3.6776298805818657,3.9918476035958355,3.8956585047140049,3.3297459729592553,10204,1,1,1,1,1,1,1,1,1,1,1,1]
[10242,"Lost River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,10242,1,1,1,1,1,1,1,1,1,1,1,1]
[10278,"Northern Lights",0,0,0,0,0,0,0,0,0,0,0,0,10278,1,1,1,1,1,1,1,1,1,1,1,1]
[10306,"Pend Oreille County PUD  #1",1.0330043967741951,4.6714014607489602,4.1016351048387101,5.7726716290322546,5.5535749344827607,4.8373164484522198,0.31395231666666656,0,0,1.15453432580645,1.1849168080645152,2.4488280700000002,10306,1,1,1,1,1,1,1,1,1,1,1,1]
[10352,"Skamania County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10352,1,1,1,1,1,1,1,1,1,1,1,1]
[10379,"Steilacoom, Town of",0,0,0,0,0,0,0,0,0,0,0,0,10379,1,1,1,1,1,1,1,1,1,1,1,1]
[10440,"Wahkiakum County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,10440,1,1,1,1,1,1,1,1,1,1,1,1]
[10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,10706,1,1,1,1,1,1,1,1,1,1,1,1]
[11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,11680,1,1,1,1,1,1,1,1,1,1,1,1]
[12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,12026,1,1,1,1,1,1,1,1,1,1,1,1]
[10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,10298,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"IRD","index":6,"n_rows":302,"n_cols":22,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["BESID","AccountName",2022,{"$f":"+C1+1","v":2023},{"$f":"+D1+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10024,"Benton County PUD #1",312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2,312239.2]
[10025,"Benton REA",82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004,82900.857000000004]
[10027,"Big Bend Elec Coop",209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54,209669.54]
[10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10046,"Central Electric Coop",41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002,41085.457000000002]
[10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10083,"Monmouth, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10091,"Rupert, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10156,"Elmhurst Mutual P & L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10239,"Lincoln Elec Coop (MT)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10388,"Umatilla Elec Coop",228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003,228772.42700000003]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]
["","","","","","","","","","","","","","","","","","","","","",""]

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

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

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

{"sheet":"TRMbdForecast_TOCA","index":10,"n_rows":141,"n_cols":71,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7263.3670000000011]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM","CHWM 2024","TRL 2024","TRL 2025","NLSL 2024","NLSL 2025","Existing/Other Resource aMW 2024","Existing/Other Resource aMW 2025","Existing/Other Resource MWh 2024","Existing/Other Resource MWh 2025","TRL - NLSL - Existing Resource 2024","TRL - NLSL - Existing Resource 2025","TRL - NLSL - Existing Resource MWh 2024","TRL - NLSL - Existing Resource MWh 2025","RHWM 2024","RHWM MWh 2024","RHWM MWh 2025","Above RHWM 2024","Above RHWM 2025","Above RHWM Not Served with LS 2024","Above RHWM Not Served with LS 2025","Above RHWM Load Served at the LS rate 2024","Above RHWM Load Served at the LS rate 2025","Total Vintage 2024","Total Vintage 2025","Remaining Above RHWM 2024","Remaining Above RHWM 2025","TOCA 2024","TOCA 2025","Slice% 2024","Non-slice TOCA 2024","Non-slice TOCA 2025","Avg Non-Slice\nTOCA","T1 Percentage 2024","T1 Percentage 2025","LDD adjTRL/RHWM 2024","LDD adjTRL/RHWM 2025","Applicable LDD 2024","Applicable LDD 2025","Election 2024","Election 2025","Amount 2024","Amount 2025","Tier 2 Amounts 2024","Tier 2 Amounts 2025","New Resource aMW 2024","New Resource aMW 2025","Remarketing 2024","Remarketing 2025","T2 Remarketing 2024","T2 Remarketing 2025","NR Remarketing 2024","NR Remarketing 2025","Forecast Net Requirement 2024","Forecast Net Requirement 2025","Rounddown","NonSlice","Slice","Load Following","Load Following","Slice","Slice","Block","Block","T2","T2"]
[null,10005,"Alder Mutual",1,0,0.55600000000000005,0.55600000000000005,0.68,0.68899999999999995,0,0,0,0,0,0,0.68,0.68899999999999995,5973.1200000000008,6035.6399999999994,0.54800000000000004,4813.6320000000005,4800.4800000000005,0.13200000000000001,0.14099999999999999,0,0,0.13200000000000001,0.14099999999999999,0,0,0,0,7.7600000000000002E-5,7.7600000000000002E-5,0,7.7600000000000002E-5,7.7600000000000002E-5,7.7600000000000002E-5,0.80605459411764702,0.79552557910014521,1.2408759124087592,1.2572992700729926,1.8613138686131386E-2,1.8859489051094889E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.68,0.68899999999999995,0,1,0,0.623,0.63100000000000001,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",1,0,0.58199999999999996,0.58199999999999996,0.58199999999999996,0.58299999999999996,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,5112.2879999999996,5107.08,0.57299999999999995,5033.232,5019.4799999999996,8.9999999999999993E-3,0.01,0,0,8.9999999999999993E-3,0.01,0,0,0,0,8.1100000000000006E-5,8.1100000000000006E-5,0,8.1100000000000006E-5,8.1100000000000006E-5,8.1100000000000006E-5,0.98425928092783521,0.98257101457976004,1.0157068062827226,1.0174520069808028,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.58199999999999996,0.58299999999999996,0,1,0,0.63,0.63400000000000001,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",1,0,203.92,203.92,206.05099999999999,206.886,0,0,0.91800000000000004,0.91900000000000004,8063.7120000000004,8050.4400000000005,211.167,212.387,1854890.9280000001,1860510.12,200.923,1764907.632,1760085.48,10.244,11.464,10.244,11.464,0,0,0,0,10.244,11.464,2.84458E-2,2.84458E-2,0,2.84458E-2,2.84458E-2,2.84458E-2,0.95169893258363381,0.94625593333989666,1.0509847055837311,1.0570566834060808,0,0,3,3,0,0,10.244,11.464,0,0,0,0,0,0,0,0,211.167,212.387,0,0,1,0,0,192.001,192.001,0,0,0,0]
[null,10025,"Benton REA",1,0,60.548999999999999,60.548999999999999,64.323999999999998,64.537000000000006,0,0,0,0,0,0,64.823999999999998,65.037000000000006,569414.01599999995,569724.12000000011,59.658999999999999,524044.65600000002,522612.83999999997,5.165,5.3780000000000001,5.165,5.3780000000000001,0,0,0,0,5.165,5.3780000000000001,8.4463000000000003E-3,8.4463000000000003E-3,0,8.4463000000000003E-3,8.4463000000000003E-3,8.4463000000000003E-3,0.92032734480285083,0.91731321862170756,1.0865753700196115,1.090145661174341,5.9761645351078641E-2,5.9958011364588761E-2,1,1,0,0,5.165,5.3780000000000001,0,0,0,0,0,0,0,0,64.823999999999998,65.037000000000006,1,1,0,56.908999999999999,56.909000000000006,0,0,0,0,9.7569999999999997,10.446]
[null,10027,"Big Bend Elec Coop",1,0,62.106999999999999,62.106999999999999,67.790999999999997,68.215999999999994,0,0,0,0,0,0,67.790999999999997,68.215999999999994,595476.14399999997,597572.15999999992,61.194000000000003,537528.09600000002,536059.44000000006,6.5970000000000004,7.0220000000000002,6.5970000000000004,7.0220000000000002,0,0,0,0,6.5970000000000004,7.0220000000000002,8.6636000000000005E-3,8.6636000000000005E-3,0,8.6636000000000005E-3,8.6636000000000005E-3,8.6636000000000005E-3,0.90268869044563449,0.89706475041046096,1.1078046867339935,1.114749812073079,7.7546328071379553E-2,7.8032486845115531E-2,3,3,27,0,0.59699999999999998,7.0220000000000002,0,0,0,0,0,0,0,0,61.790999999999997,68.215999999999994,1,1,0,58.373000000000005,58.372999999999998,0,0,0,0,0.89700000000000002,0.21299999999999999]
[null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,17.879000000000001,21.678999999999998,21.673999999999999,0,0,0,0,0,0,21.678999999999998,21.673999999999999,190428.33599999998,189864.24,17.616,154738.94399999999,154316.16,4.0629999999999997,4.0579999999999998,4.0629999999999997,4.0579999999999998,0,0,0,0,4.0629999999999997,4.0579999999999998,2.4940000000000001E-3,2.4940000000000001E-3,0,2.4940000000000001E-3,2.4940000000000001E-3,2.4940000000000001E-3,0.81258509663729894,0.81277255282827354,1.2306425976385105,1.2303587647593097,7.9991768846503178E-2,7.9973319709355131E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,17.616,17.616,1,1,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",1,0,20.611999999999998,20.611999999999998,23.850999999999999,24.05,0,0,0,0,0,0,23.850999999999999,24.05,209507.18399999998,210678,20.309000000000001,178394.25600000002,177906.84,3.5419999999999998,3.7410000000000001,3.5419999999999998,3.7410000000000001,0,0,0,0,3.5419999999999998,3.7410000000000001,2.8752999999999999E-3,2.8752999999999999E-3,0,2.8752999999999999E-3,2.8752999999999999E-3,2.8752999999999999E-3,0.85150699696029508,0.84446126338877325,1.1744054360135898,1.1842040474666404,0,0,1,1,0,0,3.5419999999999998,3.7410000000000001,0,0,0,0,0,0,0,0,23.850999999999999,24.05,0,1,0,19.373000000000001,19.373000000000001,0,0,0,0,2.625,2.7170000000000001]
[null,10046,"Central Electric Coop",0,1,83.072000000000003,83.072000000000003,96.873000000000005,98.18,0,0,0,0,0,0,98.879000000000005,100.60599999999999,868553.13600000006,881308.55999999994,81.850999999999999,718979.18400000001,717014.76,17.027999999999999,18.754999999999999,17.027999999999999,18.754999999999999,0,0,0,0,17.027999999999999,18.754999999999999,1.15881E-2,1.15881E-2,0,1.15881E-2,1.15881E-2,1.15881E-2,0.82778931781773679,0.81357950774804688,1.2080365542265825,1.2291358688348339,7.8522376024727863E-2,7.989383147426421E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,81.850999999999999,81.850999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",1,0,159.01,159.01,152.31299999999999,152.465,0,0,0,0,0,0,152.31299999999999,152.465,1337917.392,1335593.4000000001,156.673,1376215.632,1372455.48,0,0,0,0,0,0,0,0,0,0,2.1563800000000001E-2,2.1585300000000002E-2,0,2.1563800000000001E-2,2.1585300000000002E-2,2.1574550000000001E-2,0.99999993557345734,0.99999903279113245,1,1,0,0,3,3,10,0,0,0,0,0,0,0,0,0,0,0,152.31299999999999,152.465,1,1,0,149.45000000000002,149.44999999999999,0,0,0,0,0.20599999999999999,0.58599999999999997]
[null,10055,"Albion, City of",1,0,0.40400000000000003,0.40400000000000003,0.39100000000000001,0.39,0,0,0,0,0,0,0.39100000000000001,0.39,3434.5440000000003,3416.4,0.39800000000000002,3496.0320000000002,3486.48,0,0,0,0,0,0,0,0,0,0,5.5399999999999998E-5,5.52E-5,0,5.5399999999999998E-5,5.52E-5,5.5300000000000002E-5,1,0.99973781538461537,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0.39100000000000001,0.39,0,1,0,0.38600000000000001,0.38600000000000001,0,0,0,0,0,0]
[null,10057,"Ashland, City of",1,0,21.382999999999999,21.382999999999999,20.152000000000001,20.148,0,0,0.158,0.158,1387.8720000000001,1384.08,19.994,19.989999999999998,175627.296,175112.4,21.068999999999999,185070.09599999999,184564.44,0,0,0,0,0,0,0,0,0,0,2.8306999999999998E-3,2.8300999999999999E-3,0,2.8306999999999998E-3,2.8300999999999999E-3,2.8303999999999998E-3,1,1,1,1,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,19.994,19.989999999999998,0,1,0,19.975999999999999,19.975999999999999,0,0,0,0,0,0]
[null,10059,"Bandon, City of",1,0,7.7530000000000001,7.7530000000000001,7.6040000000000001,7.5990000000000002,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,66793.536000000007,66567.240000000005,7.6390000000000002,67100.975999999995,66917.64,0,0,0,0,0,0,0,0,0,0,1.0765E-3,1.0758E-3,0,1.0765E-3,1.0758E-3,1.0761500000000001E-3,0.99996218076012611,0.99996947848401108,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,7.6040000000000001,7.5990000000000002,0,1,0,7.649,7.6680000000000001,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",1,0,5.399,5.399,9.0039999999999996,9.09,0,0,1.8779999999999999,1.881,16496.351999999999,16477.560000000001,7.1260000000000003,7.2089999999999996,62594.784,63150.84,5.32,46730.880000000005,46603.200000000004,1.806,1.889,1.806,1.889,0,0,0,0,1.806,1.889,7.5319999999999998E-4,7.5319999999999998E-4,0,7.5319999999999998E-4,7.5319999999999998E-4,7.5319999999999998E-4,0.79943653020879613,0.79220313729372938,1.3394736842105264,1.3550751879699248,0,0,1,3,0,0,1.806,1.889,0,0,0,0,0,0,0,0,7.1260000000000003,7.2089999999999996,1,1,0,5.0739999999999998,5.0739999999999998,0,0,0,0,2.0960000000000001,2.1920000000000002]
[null,10074,"Forest Grove, City of",1,0,27.08,27.08,32.273000000000003,32.518999999999998,0,0,2.9430000000000001,2.94,25851.312000000002,25754.399999999998,29.33,29.579000000000001,257634.71999999997,259112.04,26.681999999999999,234374.68799999999,233734.31999999998,2.6480000000000001,2.8969999999999998,2.6480000000000001,2.8969999999999998,0,0,0,0,2.6480000000000001,2.8969999999999998,3.7775E-3,3.7775E-3,0,3.7775E-3,3.7775E-3,3.7775E-3,0.91794569105754031,0.91090935414680652,1.0992429353121955,1.1085750693351324,0,0,3,3,0,0,2.6480000000000001,2.8969999999999998,0,0,0,0,0,0,0,0,29.33,29.579000000000001,1,1,0,25.451999999999998,25.451999999999998,0,0,0,0,0.82899999999999996,0.90500000000000003]
[null,10087,"Port Angeles, City of",1,0,86.754999999999995,86.754999999999995,48.878999999999998,48.878,0,0,0,0,0,0,48.878999999999998,48.878,429353.136,428171.28,85.48,750856.32000000007,748804.8,0,0,0,0,0,0,0,0,0,0,6.9201000000000002E-3,6.9198999999999997E-3,0,6.9201000000000002E-3,6.9198999999999997E-3,6.9199999999999999E-3,1,0.99999762564957961,1,1,0,0,2,3,10,0,0,0,0,0,0,0,0,0,0,0,48.878999999999998,48.878,0,1,0,56.267000000000003,56.267000000000003,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,1,24.234999999999999,24.234999999999999,24.13,24.234999999999999,0,0,0,0,0,0,24.13,24.234999999999999,211957.91999999998,212298.6,23.879000000000001,209753.136,209180.04,0.251,0.35599999999999998,0,0,0.251,0.35599999999999998,0,0,0,0,3.3806999999999999E-3,3.3806999999999999E-3,0,3.3806999999999999E-3,3.3806999999999999E-3,3.3806999999999999E-3,0.98960290325321176,0.98531537262224045,1.0105113279450562,1.0149084970057372,7.0735792956153939E-2,7.1043594790401607E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,24.13,24.234999999999999,1,1,0,0,0,0,0,0,0,0,0]
[null,10156,"Elmhurst Mutual P & L",1,0,32.719000000000001,32.719000000000001,32.878999999999998,33.006,0,0,0,0,0,0,32.878999999999998,33.006,288809.136,289132.56,32.238,283178.592,282404.88,0.64100000000000001,0.76800000000000002,0,0,0.64100000000000001,0.76800000000000002,0,0,0,0,4.5640999999999998E-3,4.5640999999999998E-3,0,4.5640999999999998E-3,4.5640999999999998E-3,4.5640999999999998E-3,0.98050135942394845,0.97672860075440815,1.0198833674545567,1.0238228177926672,0,0,1,3,0,0,0,0,0,0,0,0,0,0,0,0,32.878999999999998,33.006,1,1,0,30.751999999999999,30.751999999999995,0,0,0,0,1.569,1.67]
[null,10177,"Ferry County PUD #1",1,0,11.839,11.839,8.657,10.083,0,0,0,0,0,0,8.657,10.083,76043.088000000003,88327.08,11.664999999999999,102465.35999999999,102185.4,0,0,0,0,0,0,0,0,0,0,1.2256000000000001E-3,1.4274999999999999E-3,0,1.2256000000000001E-3,1.4274999999999999E-3,1.3265500000000001E-3,0.99998384474991331,0.99999539199642962,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,3,0,0,0,0,0,0,0,0,0,0,0,0,8.657,10.083,1,1,0,8.907,8.9280000000000008,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",1,0,6.306,6.306,6.7290000000000001,6.7750000000000004,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,59107.536,59349,6.2130000000000001,54574.991999999998,54425.88,0.51600000000000001,0.56200000000000006,0,0,0.51600000000000001,0.56200000000000006,0,0,0,0,8.7960000000000002E-4,8.7960000000000002E-4,0,8.7960000000000002E-4,8.7960000000000002E-4,8.7960000000000002E-4,0.92330745341061082,0.9170385024354244,1.0830516658619025,1.0904554965395139,7.5813616610333187E-2,7.6331884757765978E-2,3,3,2,0,0,0,0,0,0,0,0,0,0,0,6.7290000000000001,6.7750000000000004,1,1,0,6.4729999999999999,6.5,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",1,0,80.742999999999995,80.742999999999995,100.23,101.58799999999999,0,0,17.350000000000001,17.321999999999999,152402.40000000002,151740.72,82.88,84.266000000000005,728017.91999999993,738170.16,79.555999999999997,698819.90399999998,696910.55999999994,5.899,7.6180000000000003,5.899,7.6180000000000003,0,0,0,0,5.899,7.6180000000000003,1.1263199999999999E-2,1.1263199999999999E-2,5.4881000000000001E-3,5.7750999999999992E-3,5.7750999999999992E-3,5.7750999999999992E-3,0.9426204237926169,0.92709857475884239,1.0417818894866508,1.0592035798682691,0,0,4,4,0,0,0,0,0.51800000000000002,0.51800000000000002,0,0,0,0,0,0,79.555999999999997,79.555999999999997,0,0,1,0,0,63.018000000000001,63.061999999999998,0,0,0,0]
[null,10242,"Lost River Elec Coop",1,0,9.6679999999999993,9.6679999999999993,11.303000000000001,11.468,0,0,0,0,0,0,11.303000000000001,11.468,99285.552000000011,100459.68,9.5259999999999998,83676.384000000005,83447.759999999995,1.7769999999999999,1.9419999999999999,1.7769999999999999,1.9419999999999999,0,0,0,0,1.7769999999999999,1.9419999999999999,1.3485999999999999E-3,1.3485999999999999E-3,0,1.3485999999999999E-3,1.3485999999999999E-3,1.3485999999999999E-3,0.84275449340882935,0.83062905816184152,1.186542095318077,1.2038631114843585,8.305794667226539E-2,8.4270417803905109E-2,1,1,0,0,1.7769999999999999,1.9419999999999999,0,0,0,0,0,0,0,0,11.303000000000001,11.468,0,1,0,9.6379999999999999,9.702,0,0,0,0,0,0]
[null,10284,"Ohop Mutual Light Company",1,0,10.31,10.31,10.849,10.997,0,0,0,0,0,0,10.849,10.997,95297.615999999995,96333.72,10.157999999999999,89227.871999999988,88984.08,0.69099999999999995,0.83899999999999997,0,0,0.69099999999999995,0.83899999999999997,0,0,0,0,1.4381000000000001E-3,1.4381000000000001E-3,0,1.4381000000000001E-3,1.4381000000000001E-3,1.4381000000000001E-3,0.93629138229329889,0.92369057074656724,1.0680252018113803,1.0825949990155543,5.3401260090569017E-2,5.4129749950777718E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,10.849,10.997,0,1,0,9.7829999999999995,9.7829999999999995,0,0,0,0,0,0]
[null,10307,"Peninsula Light Company",1,0,73.058999999999997,73.058999999999997,68.665000000000006,68.700999999999993,0,0,0,0,0,0,68.665000000000006,68.700999999999993,603153.3600000001,601820.75999999989,71.984999999999999,632316.24,630588.6,0,0,0,0,0,0,0,0,0,0,9.7213000000000004E-3,9.7263999999999996E-3,0,9.7213000000000004E-3,9.7263999999999996E-3,9.7238499999999992E-3,1,1,1,1,0,0,3,3,5,5,0,0,0,0,0,0,0,0,0,0,68.665000000000006,68.700999999999993,0,1,0,68.131,68.200999999999993,0,0,0,0,0,0]
[null,10354,"Snohomish County PUD #1",1,0,810.99,810.99,770.327,770.10500000000002,0,0,30.841999999999999,30.827999999999999,270916.12799999997,270053.27999999997,739.48500000000001,739.27700000000004,6495636.2400000002,6476066.5200000005,799.07,7019030.8800000008,6999853.2000000002,0,0,0,0,0,0,0,0,0,0,0.10469299999999999,0.10466350000000001,5.4352200000000003E-2,5.0340799999999991E-2,5.0311300000000003E-2,5.0326049999999997E-2,1,0.99999965185878381,1,1,0,0,4,4,0,0,0,0,1.367,1.369,-1.367,-1.369,0,0,0,0,739.48500000000001,739.27700000000004,0,0,1,0,0,705.78200000000004,701.07600000000002,0,0,0,0]
[null,10388,"Umatilla Elec Coop",1,0,114.91200000000001,114.91200000000001,1082.1189999999999,1409.7380000000001,858.73299999999995,1186.2750000000001,0.23200000000000001,0.23200000000000001,2037.8880000000001,2032.3200000000002,221.82499999999999,221.953,1948510.7999999998,1944308.28,113.223,994550.83199999994,991833.48,108.602,108.73,108.602,108.73,0,0,0,0,108.602,108.73,1.6029600000000001E-2,1.6029600000000001E-2,0,1.6029600000000001E-2,1.6029600000000001E-2,1.6029600000000001E-2,0.51092699443836487,0.51063265118707368,1.9591867376769736,1.9603172500287045,7.8367469507078957E-2,7.84126900011482E-2,3,3,110,0,0.60199999999999998,108.73,0,0,0,0,0,0,0,0,113.825,221.953,1,1,0,108.00399999999999,108.004,0,0,0,0,3.105,4.0910000000000002]
[null,10442,"Wasco Elec Coop",1,0,13.596,13.596,12.584,12.634,0,0,0,0,0,0,12.585000000000001,12.635,110546.64000000001,110682.59999999999,13.396000000000001,117670.46400000001,117348.96,0,0,0,0,0,0,0,0,0,0,1.7817E-3,1.7887999999999999E-3,0,1.7817E-3,1.7887999999999999E-3,1.7852499999999999E-3,0.99998390309892715,0.99999582999604275,1,1,7.0000000000000007E-2,7.0000000000000007E-2,1,1,0,0,0,0,0,0,0,0,0,0,0,0,12.585000000000001,12.635,1,1,0,12.721,12.721,0,0,0,0,0,0]
[null,10448,"West Oregon Elec Coop",0,1,8.6079999999999988,8.6079999999999988,8.2409999999999997,8.2360000000000007,0,0,0,0,0,0,8.2409999999999997,8.2360000000000007,72388.944000000003,72147.360000000001,8.4809999999999999,74497.103999999992,74293.56,0,0,0,0,0,0,0,0,0,0,1.1666999999999999E-3,1.1659999999999999E-3,0,1.1666999999999999E-3,1.1659999999999999E-3,1.16635E-3,0.99997912213323625,0.99998586571151016,1,1,7.0000000000000007E-2,7.0000000000000007E-2,6,6,0,0,0,0,0,0,0,0,0,0,0,0,8.2409999999999997,8.2360000000000007,1,1,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",1,0,611.26099999999985,611.26099999999985,678.46799999999996,685.154,28.048999999999999,59.325000000000003,13.179,13.185,115764.336,115500.6,665.21600000000001,671.89300000000003,5843257.3440000005,5885782.6800000006,602.27600000000007,5290392.3840000005,5275937.7600000007,67.096000000000004,73.69,67.096000000000004,73.69,0,0,0,0,67.096000000000004,73.69,0,0,0,0,0,0,0.901095967104662,0.8924341936859741,1.1045035830748693,1.1155898624550871,0,0,3,3,14.374000000000001,4.4059999999999997,0,0,3.5760000000000001,3.577,0,0,0,0,0,0,0,0,1,1,0,414.916,414.916,0,0,0,0,36.555999999999997,40.414000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101.9279999999985,3103.5299999999988,2859,2879.6739999999995,430.62700000000001,429.30200000000002,156.59000000000003,173.20100000000002]

{"sheet":"TRMbdForecast_TRL","index":11,"n_rows":139,"n_cols":99,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Retail Load (MWh)"]
[null,null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",269.97800000000001,200.49199999999999,303.82499999999999,222.83500000000001,390.75599999999997,281.72399999999999,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,285.77999999999997,201.04,207.553,164.98699999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,271.98,201.98,305.12299999999999,223.78700000000001,391.43599999999998,282.214,385.00599999999997,307.89400000000001,339.291,241.279,350.41699999999997,242.46299999999999,273.851,212.96899999999999,216.38800000000001,156.15199999999999,201.84200000000001,132.56800000000001,184.33099999999999,134.60900000000001,199.22800000000001,117.172,200.178,143.47200000000001,285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63]
[null,10024,"Benton County PUD #1",76456.023000000001,46327.875,73041.202999999994,51991.093999999997,92563.891000000003,66672.312999999995,90704.43,65718.070000000007,73646.702999999994,49739.898000000001,71650.414000000004,46642.883000000002,80391.141000000003,49137.656000000003,97044.297000000006,66520,118688.492,75627.414000000004,135120.375,91125.422000000006,121308.04700000001,73594.952999999994,76343.366999999998,49256.93,76542.577999999994,46380.32,72993.422000000006,51957.078000000001,92151.289000000004,66375.116999999998,90368.976999999999,65475.023000000001,73547.195000000007,49672.703000000001,71760.718999999997,46714.68,80558.343999999997,49239.858999999997,97199.391000000003,66626.312999999995,118827.008,75715.695000000007,135205.42199999999,91182.781000000003,121400.539,73651.054999999993,76522.258000000002,49372.343999999997,74943.726999999999,45411.516000000003,69721.968999999997,49628.445,92794.141000000003,66838.156000000003,90293.898000000001,65420.616999999998,71104.702999999994,48023.07,74919.906000000003,48771.241999999998,74999.695000000007,45842.226999999999,93557.937999999995,64130.25,116436.969,74192.781000000003,133922.875,90317.827999999994,119949.648,72770.835999999996,76564.281000000003,49399.461000000003,75176.258000000002,45552.413999999997,69881.366999999998,49741.913999999997,92673.508000000002,66751.273000000001,90255.468999999997,65392.781000000003,71046.922000000006,47984.046999999999,75093.991999999998,48884.578000000001,75208.241999999998,45969.695,93754.452999999994,64264.938000000002,116630.523,74316.101999999999,134122.391,90452.391000000003,120108.977,72867.491999999998,76703.233999999997,49489.116999999998]
[null,10025,"Benton REA",27591.42,17806.938999999998,23445.393,17632.041000000001,27469.688999999998,22358.666000000001,28434.081999999999,20706.141,22175.17,15258.787,22737.133000000002,16559.074000000001,23259.805,15290.281000000001,30025.232,20529.294999999998,33954.593999999997,23935.638999999999,39573.855000000003,26682.043000000001,37355.800999999999,23970.895,28390.692999999999,21913.798999999999,28061.530999999999,18088.965,23832.1,17919.907999999999,27781.33,22608.826000000001,28659.813999999998,20870.557000000001,22447.623,15446.217000000001,23039.688999999998,16779.393,23602.096000000001,15515.893,30431.785,20807.546999999999,34393.523000000001,24245.763999999999,40052.800999999999,27005.190999999999,37814.370999999999,24265.43,28783.879000000001,22218.210999999999,26497.182000000001,17704.634999999998,22645.313999999998,17271.978999999999,27037.705000000002,20911.032999999999,26669.256000000001,20289.478999999999,20754.171999999999,15202.772999999999,22229.912,15552.838,22101.455000000002,15022.721,28303.74,20343.243999999999,33856.870999999999,21814.664000000001,37238.116999999998,26393.171999999999,36332.266000000003,22518.68,27914.09,20416.305,26580.817999999999,17760.518,22715.324000000001,17325.375,27001.578000000001,20883.094000000001,26557.75,20204.648000000001,20742.228999999999,15194.025,22238.460999999999,15558.82,22137.662,15047.334000000001,28342.25,20370.925999999999,33900.68,21842.886999999999,37264.836000000003,26412.109,36352.741999999998,22531.370999999999,27942.398000000001,20437.008000000002]
[null,10027,"Big Bend Elec Coop",23616.063999999998,16018.583000000001,15556.135,11521.268,18588.633000000002,13756.593999999999,18472.557000000001,13597.803,15475.735000000001,10807.876,14530.352999999999,9735.9680000000008,19890.738000000001,13263.611999999999,37430.483999999997,28198.912,49519.953000000001,34259.688000000002,48666.66,36655.766000000003,44233.012000000002,29921.9,32366.776999999998,24443.57,23753.238000000001,16111.62,15688.392,11619.22,18720.936000000002,13854.504000000001,18605.157999999999,13695.412,15611.281999999999,10902.538,14668.199000000001,9828.33,20028.866999999998,13355.694,37561.745999999999,28297.853999999999,49656.046999999999,34353.805,48797.945,36754.690999999999,44370.347999999998,30014.768,32497.98,24542.578000000001,24282.41,16542.655999999999,16261.106,12006.714,19270.881000000001,14264.768,19144.5,14116.281000000001,16574.203000000001,11566.521000000001,15247.51,10209.228999999999,20616.037,13728.731,38086.125,28733.686000000002,50258.262000000002,34711.800999999999,49376.004000000001,37136.843999999997,44928.625,30416.701000000001,33068.781000000003,24931.984,24419.34,16635.937999999998,16393.532999999999,12104.495999999999,19403.168000000001,14362.688,19277.006000000001,14213.982,16317.124,11387.114,15385.395,10301.553,20754.238000000001,13820.741,38217.313000000002,28832.708999999999,50394.453000000001,34805.813000000002,49507.362999999998,37235.688000000002,45065.917999999998,30509.618999999999,33200.078000000001,25030.898000000001]
[null,10029,"Blachly Lane Elec Coop",9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10751.012000000001,6063.1639999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,10259.65,5427.6809999999996,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518]
[null,10044,"Canby, City of",9632.1759999999995,5640.1310000000003,10354.18,6341.3739999999998,11913.128000000001,7174.902,11523.938,7579.7089999999998,9915.7199999999993,5615.6970000000001,10530.874,5692.6549999999997,9658.2569999999996,5218.625,8460.366,5258.5969999999998,9385.6530000000002,5031.2389999999996,9961.1460000000006,6178.5360000000001,10717.620999999999,5609.1559999999999,8907.49,5170.4989999999998,9665.1380000000008,5659.4409999999998,10416.269,6379.4009999999998,11984.6,7217.9470000000001,11593.066999999999,7625.1819999999998,9975.1839999999993,5649.3689999999997,10594.031999999999,5726.7929999999997,9380.2520000000004,5585.8379999999997,8810.8909999999996,4990.3159999999998,9441.9290000000001,5061.4070000000002,10020.884,6215.5870000000004,10781.903,5642.7950000000001,8960.8979999999992,5201.4979999999996,10456.861999999999,6124.2910000000002,10676.819,6537.0069999999996,12462.781999999999,8190.6859999999997,12867.27,7794.74,11238.717000000001,6305.1379999999999,11115.584999999999,6650.2139999999999,10603.74,5757.3869999999997,9795.2279999999992,5624.52,10039.406000000001,5931.1319999999996,11367.804,6456.2709999999997,11750.44,6222.3249999999998,9478.9850000000006,6057.799,10980.617,5892.9340000000002,10862.371999999999,6643.03,12547.825999999999,8247.1280000000006,12955.531999999999,7848.018,10871.763999999999,6181.6350000000002,11191.073,6695.5069999999996,10675.629000000001,5796.4080000000004,9861.4480000000003,5662.25,10107.224,5971.42,11445.130999999999,6500.14,11464.938,6630.0780000000004,9867.4179999999997,5774.3630000000003]
[null,10046,"Central Electric Coop",35607.612999999998,21638.386999999999,43213.512000000002,29837.953000000001,54220.991999999998,37304.851999999999,49551.91,34406.487999999998,43278.913999999997,28222.155999999999,40921.766000000003,26258.006000000001,38136.313000000002,24134.484,38569.375,26583.083999999999,40375.038999999997,24835.592000000001,42681.855000000003,28119.615000000002,43556.707000000002,25967.201000000001,37223.574000000001,24847.096000000001,36330.089999999997,22077.434000000001,43900.66,30312.412,54909.141000000003,37778.313000000002,50237.483999999997,34882.523000000001,43981.957000000002,28680.609,41629.277000000002,26711.99,38847.648000000001,24584.655999999999,39256.980000000003,27056.998,41094.207000000002,25277.971000000001,43382.097999999998,28580.937999999998,44284.413999999997,26401.037,37920.152000000002,25312.065999999999,37895.940999999999,23028.98,39219.129000000001,27079.919999999998,57053.949000000001,39253.976999999999,54134.894999999997,37588.690999999999,42988.406000000003,28032.715,45353.671999999999,29101.800999999999,41723.813000000002,26404.831999999999,37227.453000000001,25658.190999999999,38316.019999999997,23569.044999999998,42603.445,28067.951000000001,43471.362999999998,25916.32,34327.273000000001,22913.780999999999,38450.824000000001,23366.175999999999,39746.875,27444.32,57582.461000000003,39617.601999999999,54661.434000000001,37954.296999999999,42573.726999999999,27762.309000000001,45897.063000000002,29450.473000000002,42270.141000000003,26750.563999999998,37755.550999999999,26022.17,38868.355000000003,23908.798999999999,43141.25,28422.266,44030.262000000002,26249.52,34862.258000000002,23270.893]
[null,10047,"Central Lincoln PUD",64525.313000000002,45569.957000000002,65538.304999999993,47388.288999999997,81221.016000000003,57153.258000000002,73935.281000000003,57516.68,64989.105000000003,43667.758000000002,72686.648000000001,47009.175999999999,67098.141000000003,44533.004000000001,53650.714999999997,41884.593999999997,56417.73,37281.777000000002,55050.125,43118.41,60581.262000000002,39203.25,54512.362999999998,39490.269999999997,64629.445,45643.495999999999,65644.101999999999,47464.777000000002,81352.148000000001,57245.52,74054.616999999998,57609.508000000002,65094.012000000002,43738.245999999999,72803.976999999999,47085.063000000002,64629.788999999997,47181.608999999997,55871.355000000003,39818.184000000001,56508.773000000001,37341.940999999999,55138.957000000002,43187.987999999998,60679.016000000003,39266.508000000002,54600.34,39554,65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997]
[null,10055,"Albion, City of",150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994]
[null,10057,"Ashland, City of",8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9793.14,5532.442,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,8582.1290000000008,4468.6610000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57]
[null,10062,"Bonners Ferry, City of",4120.0410000000002,2205.866,4466.375,2736.1419999999998,5076.75,3197.2719999999999,4968.3159999999998,3124.6959999999999,4505.4319999999998,2646.9690000000001,4576.4459999999999,2614.9430000000002,3962.3789999999999,2210.4540000000002,3684.27,2082.828,3728.6729999999998,1897.5820000000001,3822.0509999999999,2088.7080000000001,4007.056,1971.124,3592.1860000000001,2004.462,4168.8180000000002,2231.9810000000002,4506.8890000000001,2760.9609999999998,5106.7560000000003,3216.17,5001.1289999999999,3145.3330000000001,4544.0129999999999,2669.6350000000002,4619.049,2639.2869999999998,4008.2620000000002,2236.0500000000002,3733.4749999999999,2110.645,3780.5630000000001,1923.99,3872.768,2116.424,4060.1590000000001,1997.2460000000001,3642.223,2032.384,4216.1540000000005,2257.3249999999998,4323.0940000000001,2648.3670000000002,5136.1629999999996,3234.69,5261.741,3309.2370000000001,4744.2349999999997,2787.268,4660.6959999999999,2663.0830000000001,4053.0729999999999,2261.0479999999998,3501.5819999999999,1979.548,3592.4580000000001,1828.26,3681.5619999999999,2011.932,3862.422,1899.9770000000001,3321.1990000000001,1853.25,4262.3119999999999,2282.038,4361.7020000000002,2672.018,5165.1809999999996,3252.9650000000001,5293.9170000000004,3329.4740000000002,4619.2150000000001,2713.8180000000002,4701.6779999999999,2686.5,4097.0200000000004,2285.5639999999999,3548.366,2005.9970000000001,3641.6770000000001,1853.309,3729.672,2038.2239999999999,3912.701,1924.71,3368.674,1879.742]
[null,10074,"Forest Grove, City of",13323.763999999999,8131.125,13453.968000000001,8567.1479999999992,17212.563999999998,10989.159,16420.059000000001,11548.09,14212.300999999999,8544.268,15015.897999999999,8720.3539999999994,13279.683999999999,7675.07,11335.217000000001,7400.65,12124.261,6730.0309999999999,12464.556,8015.7070000000003,13870.916999999999,7402.0889999999999,11784.412,7053.4480000000003,13396.696,8175.6329999999998,13524.793,8612.2469999999994,17274.072,11028.429,16480.914000000001,11590.888999999999,14283.022999999999,8586.7849999999999,15084.554,8760.2270000000008,12865.743,8204.8610000000008,11829.683999999999,7025.8689999999997,12200.807000000001,6772.52,12534.853999999999,8060.915,13943.566000000001,7440.8590000000004,11856.937,7096.857,14061.697,8569.2440000000006,14697.24,9329.1309999999994,16573.57,11609.377,17332.23,11060.401,16391.330000000002,9721.0290000000005,15498.565000000001,9886.1059999999998,14065.422,8111.1019999999999,12477.356,7404.9369999999999,13091.593999999999,7997.6880000000001,14106.915999999999,8223.0010000000002,15122.763000000001,8034.9189999999999,12132.41,7984.7929999999997,14675.369000000001,8138.1009999999997,14816.352000000001,9404.7360000000008,16707.884999999998,11703.458000000001,17472.526999999998,11149.929,15878.126,9538.2669999999998,15623.986000000001,9966.1090000000004,14179.222,8176.7280000000001,12578.328,7464.86,13197.494000000001,8062.3829999999998,14221.09,8289.5529999999999,14733.239,8611.8670000000002,12690.127,7589.8850000000002]
[null,10087,"Port Angeles, City of",18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,18272.525000000001,12419.781000000001,19897.471000000001,14580.079,23158.456999999999,17965.526999999998,24505.18,17493.789000000001,21588.668000000001,15121.348,21927.241999999998,15410.02,18405.835999999999,12882.281000000001,15697.766,11483.982,14981.239,9883.7630000000008,14271.288,10596.433999999999,15041.933999999999,9798.9680000000008,14223.450999999999,10671.754000000001,20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,24247.16,17382.52,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,23561.14,16881.34,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39]
[null,10106,"Clearwater Power",9930.6170000000002,5729.1480000000001,11774.906999999999,7804.0360000000001,14471.013999999999,9670.0679999999993,13440.147999999999,8886.5490000000009,12027.939,7529.723,11533.245000000001,7029.2929999999997,10125.387000000001,5974.4359999999997,8907.8060000000005,5550.7089999999998,8867.8729999999996,4847.9669999999996,9411,5446.9970000000003,9702.8160000000007,5118.54,8550.3770000000004,5164.08,9980.7450000000008,5758.0690000000004,11822.44,7835.54,14518.397000000001,9701.73,13487.731,8918.009,12076.546,7560.1509999999998,11582.348,7059.2219999999998,10175.102999999999,6003.7719999999999,8956.5130000000008,5581.0590000000002,8918.9889999999996,4875.9110000000001,9461.0820000000003,5475.9840000000004,9754.5679999999993,5145.8410000000003,8599.6730000000007,5193.8530000000001,10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001]
[null,10136,"Douglas Electric Cooperative",7303.817,4574.5079999999998,8349.0319999999992,5495.4709999999995,11579.147999999999,7421.3320000000003,10602.242,7729.4260000000004,8727.0139999999992,5539.7139999999999,9149.4500000000007,5451.0309999999999,8017.0280000000002,4757.8959999999997,6521.65,4436.7110000000002,6782.9759999999997,3704.5259999999998,7264.2439999999997,4634.473,7847.1220000000003,3989.817,6465.7849999999999,3928.4789999999998,7322.0789999999997,4585.9449999999997,8369.9,5509.2070000000003,11608.097,7439.8860000000004,10628.744000000001,7748.7439999999997,8748.8310000000001,5553.5630000000001,9172.3269999999993,5464.6610000000001,7701.9989999999998,5104.8620000000001,6816.1040000000003,4169.6459999999997,6799.9390000000003,3713.7910000000002,7282.4059999999999,4646.0609999999997,7866.7380000000003,3999.7910000000002,6481.9520000000002,3938.3020000000001,7340.3810000000003,4597.4089999999997,8390.8269999999993,5522.9809999999998,11153.635,7941.98,11121.79,7301.6469999999999,9141.366,5708.8689999999997,8823.232,5850.35,8057.1589999999997,4781.7129999999997,6833.1450000000004,4180.0709999999999,6541.1719999999996,3998.8359999999998,7603.3890000000001,4354.8990000000003,7886.4089999999997,4009.7930000000001,6224.8440000000001,4221.4579999999996,7661.75,4305.8890000000001,8411.8040000000001,5536.7879999999996,11181.512000000001,7961.83,11149.591,7319.8990000000003,8792.6380000000008,5581.3710000000001,8845.2880000000005,5864.9740000000002,8077.3029999999999,4793.6670000000004,6850.2259999999997,4190.5200000000004,6557.5259999999998,4008.8339999999998,7622.3950000000004,4365.7839999999997,7604.1670000000004,4321.7749999999996,6514.3990000000003,3958.0160000000001]
[null,10174,"Farmers Elec Coop",177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,181.1,128.846,160.83000000000001,124.28400000000001,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.55699999999999,133.68700000000001,200.50299999999999,154.64699999999999,300.32799999999997,230.584,286.72000000000003,246.667,236.44499999999999,175.49299999999999,217.30600000000001,158.023,173.869,136.077,167.267,117.84699999999999,190.66800000000001,116.10599999999999,195.21199999999999,136.01300000000001,193.238,110.09399999999999,155.114,105.93600000000001,177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747]
[null,10202,"Hood River Elec Coop",7448.643,4598.6239999999998,7583.2830000000004,4929.7929999999997,8866.6260000000002,5702.43,8399.14,5936.2259999999997,6836.799,4159.8869999999997,7506.1790000000001,4315.4620000000004,6157.6850000000004,3508.2559999999999,5056.7160000000003,3239.355,5217.9579999999996,2747.3029999999999,5349.04,3334.2820000000002,7120.6369999999997,3781.89,7259.7330000000002,4418.2219999999998,7545.482,4658.41,7681.8680000000004,4993.8810000000003,8981.8960000000006,5776.5630000000001,8508.3320000000003,6013.3980000000001,6925.683,4213.9679999999998,7603.7610000000004,4371.5630000000001,6005.8289999999997,3785.7669999999998,5315.067,3088.848,5285.7889999999998,2783.0169999999998,5418.5789999999997,3377.6280000000002,7213.2060000000001,3831.0540000000001,7354.1170000000002,4475.6639999999998,7326.8980000000001,4525.732,7610.3050000000003,4946.4719999999998,8587.1239999999998,6073.22,9003.5769999999993,5760.9629999999997,7359.2479999999996,4404.451,7170.4719999999998,4544.4840000000004,6379.4949999999999,3636.386,5446.56,3164.596,5213.6350000000002,3039.8119999999999,5740.4219999999996,3241.14,7360.9139999999998,3905.5790000000002,6939.1210000000001,4663.3869999999997,7654.8519999999999,4291.0420000000004,7669.0290000000005,4984.6409999999996,8653.76,6120.3469999999998,9073.5210000000006,5805.7169999999996,7127.768,4329.192,7226.9369999999999,4580.2700000000004,6430.4960000000001,3665.4569999999999,5490.6629999999996,3190.2220000000002,5256.0450000000001,3064.54,5786.73,3267.2860000000001,7162.1040000000003,4193.3639999999996,7267.2169999999996,4426.7120000000004]
[null,10203,"Idaho County L & P",2601.4589999999998,1523.4190000000001,3228.0450000000001,2234.355,3897.7420000000002,2768.3029999999999,3754.2249999999999,2688.683,3256.0920000000001,2138.0529999999999,3094.7240000000002,1966.18,2606.2510000000002,1637.855,2290.2339999999999,1480.989,2323.8809999999999,1310.7539999999999,2695.0450000000001,1599.3019999999999,2700.2060000000001,1405.1130000000001,2137.8069999999998,1365.623,2612.2930000000001,1529.7639999999999,3241.4679999999998,2243.645,3913.9029999999998,2779.7809999999999,3769.808,2699.8429999999998,3269.607,2146.9279999999999,3107.6129999999998,1974.3689999999999,2617.107,1644.6769999999999,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2612.2930000000001,1529.7639999999999,3418.3980000000001,2366.1109999999999,4348.0519999999997,3088.1280000000002,4202.4589999999998,3009.6979999999999,3269.607,2146.9279999999999,3156.4380000000001,2005.3889999999999,2800.9659999999999,1760.221,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2623.183,1536.1410000000001,3431.8910000000001,2375.451,4364.2969999999996,3099.665,4218.1239999999998,3020.915,3283.1930000000002,2155.8490000000002,3169.3960000000002,2013.6210000000001,2811.8780000000002,1767.079,2310.0219999999999,1493.7850000000001,2344.2959999999998,1322.268,2718.549,1613.249,2723.3870000000002,1417.175,2155.741,1377.079]
[null,10239,"Lincoln Elec Coop (MT)",6314.6009999999997,4149.75,6331.567,4719.6639999999998,9481.232,7054.5150000000003,9552.0619999999999,7244.6090000000004,7136.7449999999999,5159.7910000000002,6826.1080000000002,4837.9309999999996,5782.732,4042.7979999999998,4316.7129999999997,3104.4720000000002,4452.2790000000005,2744.259,4687.5379999999996,3040.8339999999998,4811.3329999999996,2808.7260000000001,4223.6559999999999,2939.7890000000002,6346.4219999999996,4170.6629999999996,6363.49,4743.4589999999998,9529.0249999999996,7090.076,9600.2160000000003,7281.1310000000003,7172.723,5185.8040000000001,6860.5209999999997,4862.3209999999999,5811.8789999999999,4063.1750000000002,4338.4679999999998,3120.1170000000002,4474.7280000000001,2758.0949999999998,4711.1750000000002,3056.1680000000001,4835.5959999999995,2822.89,4244.9489999999996,2954.6109999999999,6256.73,3809.4430000000002,7268.5020000000004,4521.9960000000001,10231.159,7114.5870000000004,10868.853999999999,7044.567,8605.2430000000004,5172.4160000000002,7525.5039999999999,4878.6329999999998,6621.7309999999998,3941.904,5012.9759999999997,2973.5140000000001,4899.0200000000004,2790.0140000000001,5301.442,2813.8629999999998,5229.3729999999996,2501.0320000000002,4363.5569999999998,2797.3229999999999,6531.02,3594.64,7311.4369999999999,4548.7060000000001,10291.59,7156.6080000000002,10933.046,7086.174,8320.8070000000007,5060.1840000000002,7569.9539999999997,4907.451,6660.8329999999996,3965.181,5042.5739999999996,2991.0709999999999,4927.9579999999996,2806.4940000000001,5332.7610000000004,2830.4859999999999,5078.0290000000005,2698.06,4563.7910000000002,2639.404]
[null,10273,"Nespelem Valley Elec Coop",3139.3980000000001,1977.662,2334.5940000000001,1861.636,2981.9740000000002,2252.683,3059.3449999999998,2256.951,2443.5120000000002,1781.2860000000001,2278.0010000000002,1749.1769999999999,2788.1379999999999,1871.508,3814.37,2568.8470000000002,4608.6099999999997,3205.931,5492.3969999999999,3921.2359999999999,5511.9549999999999,3520.4380000000001,3829.3240000000001,3035.5120000000002,3269.7739999999999,2058.0639999999999,2339.502,1865.55,2987,2256.48,3064.4209999999998,2260.6959999999999,2448.6149999999998,1785.0050000000001,2282.9920000000002,1753.009,2936.2950000000001,1967.0250000000001,4093.9270000000001,2748.6489999999999,4900.9560000000001,3425.2950000000001,5833.4530000000004,4177.7690000000002,5809.4210000000003,3716.7530000000002,4029.7310000000002,3246.3069999999998,3081.1930000000002,1950.126,2437.52,1934.672,3115.527,2351.4079999999999,3192.4140000000002,2362.8960000000002,2663.6509999999998,1939.0509999999999,2438.029,1868.3710000000001,2650.4169999999999,1797.404,3501.3560000000002,2410.1,4295.2870000000003,2936.9029999999998,5290.1930000000002,3714.8989999999999,5249.384,3343.3330000000001,3687.23,2809.2489999999998,3149.328,2001.3409999999999,2530.3649999999998,2000.17,3218.72,2427.6419999999998,3279.4340000000002,2432.2779999999998,2628.261,1912.393,2466.1039999999998,1889.3620000000001,2655.6819999999998,1800.954,3506.6060000000002,2413.663,4300.5050000000001,2940.4929999999999,5295.3469999999998,3718.5520000000001,5254.7669999999998,3346.7579999999998,3692.2269999999999,2813.0630000000001]
[null,10304,"Parkland L & W",5752.61,3542.587,6801.8059999999996,4644.2700000000004,7706.3310000000001,5386.8149999999996,7974.4309999999996,5453.433,6988.36,4595.4840000000004,6894.9219999999996,4340.13,5704.0469999999996,3644.9079999999999,4674.741,3125.3429999999998,4561.43,2774.89,4409.2150000000001,2978.9160000000002,4614.7349999999997,2791.3319999999999,4595.3720000000003,2989.922,5767.4,3551.6950000000002,6817.0309999999999,4654.6660000000002,7720.3239999999996,5396.5969999999998,7988.5150000000003,5463.0640000000003,7003.3440000000001,4605.3389999999999,6910.1279999999997,4349.7030000000004,5718.4110000000001,3654.087,4687.9709999999995,3134.1880000000001,4575.9970000000003,2783.752,4423.1639999999998,2988.3389999999999,4629.2619999999997,2800.1190000000001,4609.4610000000002,2999.0889999999999,5781.759,3560.5369999999998,6831.8119999999999,4664.759,7733.91,5406.0929999999998,8002.19,5472.4160000000002,7210.8280000000004,4741.777,6924.8969999999999,4358.9989999999998,5732.3630000000003,3663.0010000000002,4700.8220000000001,3142.78,4590.1459999999997,2792.36,4436.7120000000004,2997.4929999999999,4643.375,2808.6550000000002,4623.1499999999996,3007.9960000000001,5795.7079999999996,3569.1280000000002,6846.1760000000004,4674.5659999999998,7747.1120000000001,5415.3209999999999,8015.48,5481.5039999999999,7032.0410000000002,4624.21,6939.2510000000002,4368.0330000000004,5745.9229999999998,3671.6680000000001,4713.3149999999996,3151.1320000000001,4603.902,2800.7280000000001,4449.8850000000002,3006.393,4657.0969999999998,2816.9549999999999,4636.4610000000002,3016.6559999999999]
[null,10349,"Seattle City Light",452130.46899999998,283484.53100000002,495768.53100000002,310845.46899999998,558997.25,350489.75,554751.375,347827.625,491063.56300000002,307895.43800000002,507201.25,318013.75,453354.18800000002,284251.81300000002,435017.53100000002,272532.46899999998,408621.96899999998,255996.03099999999,430800.46899999998,269890.53100000002,431789.09399999998,270509.90600000002,413758.81300000002,259214.18799999999,451935,283362,495423.125,310628.875,558763.75,350343.25,553042.75,346756.25,489751.31300000002,307072.68800000002,505665.90600000002,317051.09399999998,452163.03100000002,283504.96899999998,433171.84399999998,271376.15600000002,407279.81300000002,255155.18799999999,429624.31300000002,269153.68800000002,430426.625,269656.375,412727.75,258568.25,453349.84399999998,284465.15600000002,508273.03100000002,318928.03100000002,583241.93799999997,365969.125,585382.68799999997,367312.31300000002,529662,332349.06300000002,520173.03100000002,326394.96899999998,457332.09399999998,286963.90600000002,424952.25,266739.75,393577.81300000002,247046.18799999999,419679.81300000002,263430.25,419489.90600000002,263311.09399999998,405629.84399999998,254611.15599999999,452030,283637,505885.84399999998,317430.15600000002,583548.56299999997,366161.43800000002,583281.25,365993.81300000002,510292.09399999998,320194.90600000002,519667.96899999998,326078.03100000002,455830.375,286021.625,422691.40600000002,265320.59399999998,393983.875,247301.125,418118.03100000002,262449.96899999998,417860.625,262288.375,405866.96899999998,254760.03099999999]
[null,10378,"Coulee Dam, City of",731.52,433.61900000000003,969.12199999999996,690.85799999999995,1417.0119999999999,1027.799,1481.807,1083.729,1119.7719999999999,770.44299999999998,999.98699999999997,668.23299999999995,766.25599999999997,499.29500000000002,581.52,364.06400000000002,620.63599999999997,352.24799999999999,691.92100000000005,433.47699999999998,705.94799999999998,391.08499999999998,551.62699999999995,348.08499999999998,734.68799999999999,435.49700000000001,972.06799999999998,692.95799999999997,1419.9359999999999,1029.92,1484.721,1085.8610000000001,1122.76,772.49900000000002,1003.011,670.25400000000002,769.31100000000004,501.286,584.62300000000005,366.00700000000001,623.85400000000004,354.07400000000001,695.02300000000002,435.42,709.19500000000005,392.88299999999998,554.72,350.03699999999998,748.59199999999998,450.00900000000001,982.85199999999998,705.81700000000001,1425.768,1032.645,1369.35,989.07100000000003,1174.548,808.30799999999999,1007.652,683.53399999999999,781.27599999999995,503.69499999999999,589.35,373.84100000000001,636.27499999999998,360.03800000000001,724.43600000000004,445.95499999999998,716.14499999999998,400.39100000000002,589.42399999999998,373.577,752.93799999999999,452.62200000000001,986.90300000000002,708.72500000000002,1429.8040000000001,1035.568,1373.3910000000001,991.98900000000003,1143.1569999999999,786.70500000000004,1011.799,686.34699999999998,785.50699999999995,506.423,593.60799999999995,376.54199999999997,640.71900000000005,362.553,728.74400000000003,448.60599999999999,720.60799999999995,402.887,593.68399999999997,376.27699999999999]
[null,10436,"Vigilante Elec Coop",7561.8680000000004,5127.2550000000001,7642.6059999999998,5926.3559999999998,10024.688,7806.4129999999996,9902.3639999999996,7708.9920000000002,8327.7890000000007,6042.1980000000003,8329.8070000000007,6122.9219999999996,7672.8010000000004,5417.8209999999999,10178.647000000001,7836.0709999999999,12955.527,8928.4060000000009,14397.853999999999,10703.118,12920.828,8802.5319999999992,9014.5619999999999,6890.1629999999996,7646.5550000000003,5184.6769999999997,7722.7380000000003,5988.4930000000004,10104.636,7868.6679999999997,9982.3590000000004,7771.268,8410.2610000000004,6102.0360000000001,8411.8109999999997,6183.2020000000002,7756.2269999999999,5476.7290000000003,10258.824000000001,7897.7969999999996,13039.432000000001,8986.2289999999994,14479.045,10763.476000000001,13005.088,8859.9339999999993,9094.9480000000003,6951.6040000000003,8042.2820000000002,5455.75,7999.3130000000001,6291.9,10586.226000000001,8190.2489999999998,10382.602000000001,8146.44,8969.4609999999993,6525.826,8764.5470000000005,6395.7860000000001,8071.1719999999996,5680.8770000000004,10570.579,8203.41,13635.736999999999,9370.09,16226.937,12029.588,13296.789000000001,9132.7649999999994,9497.6630000000005,7234.3869999999997,8116.6819999999998,5506.1270000000004,8073.4849999999997,6350.259,10685.466,8267.0040000000008,10479.932000000001,8222.732,8793.6640000000007,6397.8810000000003,8846.0360000000001,6455.2489999999998,8146.116,5733.5950000000003,10669.723,8280.2729999999992,13764.482,9458.5169999999998,16379.41,12142.579,13421.058000000001,9218.0229999999992,9585.5130000000008,7301.2730000000001]
[null,10442,"Wasco Elec Coop",3793.8229999999999,2726.1489999999999,4527.4350000000004,3338.6210000000001,6511.8819999999996,4825.6660000000002,6460.1350000000002,5165.4129999999996,4283.2439999999997,2956.9360000000001,4698.9260000000004,3215.5810000000001,4259.8580000000002,2808.8240000000001,4348.8710000000001,3213.29,5250.7290000000003,3104.3330000000001,5776.616,3994.28,5756.3530000000001,3270.442,4238.7089999999998,2952.1640000000002,3716.6129999999998,2670.6669999999999,4451.0649999999996,3282.3040000000001,6435.6440000000002,4769.17,6392.5290000000005,5111.357,4217.826,2911.7739999999999,4639.835,3175.145,4042.5990000000002,2937.5929999999998,4474.4319999999998,3010.2640000000001,5208.9930000000004,3079.6579999999999,5743.8890000000001,3971.65,5728.1229999999996,3254.404,4219.1440000000002,2938.5369999999998,4155.6540000000005,2943.21,4774.558,3569.924,7045.6710000000003,5711.7420000000002,7030.3770000000004,5130.6409999999996,4772.51,3298.0889999999999,4873.1120000000001,3664.6309999999999,4728.2449999999999,3107.4389999999999,5066.9040000000005,3434.085,5581.8819999999996,3718.0189999999998,6389.8509999999997,4040.837,6121.6570000000002,3504.2539999999999,4466.1750000000002,3411.6979999999999,4370.4189999999999,2790.2359999999999,4795.393,3585.5030000000002,7026.7139999999999,5696.3739999999998,7017.2269999999999,5121.0439999999999,4683.384,3285.7890000000002,4884.5839999999998,3673.2579999999998,4745.4920000000002,3118.7730000000001,5084.4089999999997,3445.95,5594.62,3726.5030000000002,6408.9920000000002,4052.942,5901.3289999999997,3756.9059999999999,4688.7380000000003,3222.09]
[null,11680,"Weiser, City of",2619.0439999999999,1552.501,2849.5540000000001,1817.3789999999999,3402.9279999999999,2165.4059999999999,3392.614,2381.56,2901.6680000000001,1749.057,2852.0329999999999,1606.836,2545.6750000000002,1397.6320000000001,2420.721,1513.585,2818.9569999999999,1451.3610000000001,3448.1930000000002,2074.9079999999999,3509.4110000000001,1740.086,2512.2539999999999,1425.595,2624.0839999999998,1555.498,2855.07,1820.896,3409.58,2169.63,3399.239,2386.221,2907.2919999999999,1752.4480000000001,2857.5439999999999,1609.9280000000001,2461.6239999999998,1489.3040000000001,2511.174,1430.7239999999999,2824.424,1454.1669999999999,3454.8829999999998,2078.9360000000001,3516.2089999999998,1743.4580000000001,2517.1109999999999,1428.3409999999999,2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808]
[null,12026,"Jefferson County PUD #1",19031.605,12266.227000000001,22000.706999999999,14627.316000000001,27236.710999999999,17617.379000000001,27146.668000000001,19611.706999999999,24740.724999999999,15752.736000000001,24211.24,14930.478999999999,20159.162,12608.885,15883.156000000001,11309.157999999999,15649.22,9127.9560000000001,14708.799000000001,9747.1779999999999,15737.906999999999,8734.3289999999997,15302.137000000001,9746.7340000000004,19175.311000000002,12358.85,22120.932000000001,14707.248,27257.686000000002,17630.942999999999,27148.537,19613.061000000002,24776.785,15775.695,24287.078000000001,14977.245999999999,19538.368999999999,13359.115,16549.741999999998,10818.377,15755.409,9189.8940000000002,14812.95,9816.1959999999999,15853.633,8798.5550000000003,15418.27,9820.7070000000003,19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999]
[null,10298,"PNGC Aggregate",181921.641,112226.914,206120.67199999999,139676.45300000001,260473.03099999999,176174.96900000001,250412.79699999999,178164.96900000001,218075.54699999999,140650.375,212652.07800000001,132869.40599999999,190122.81299999999,117628.81299999999,179155.54699999999,124557.109,197254.07800000001,119852.711,210342.17199999999,142398.34400000001,209517.54699999999,122563.148,174931.57800000001,114684.70299999999,183554.20300000001,113222.492,207714.93799999999,140775.43799999999,262165.125,177338.29699999999,252090.04699999999,179349.359,219715.68799999999,141721.09400000001,214300.25,133923.71900000001,188441.53099999999,121934.602,183442.15599999999,122839.281,198851.375,120813.57799999999,211916.28099999999,143431.734,211166.375,123519.469,176468.40599999999,115690.086,262307.93800000002,166228.81299999999,299280.18800000002,204177.21900000001,368291.68800000002,264748.375,378459.84399999998,259039.234,332580.43800000002,214882.59400000001,309420.90600000002,207161.45300000001,277028.59399999998,172891.68799999999,259776.17199999999,172801.84400000001,272154.40600000002,172562.57800000001,296154.375,189488.734,295530.68800000002,170726.04699999999,244343.21900000001,169627.125,271522.46899999998,161549.75,302203.375,206206.40599999999,371602,267154.06300000002,381930.28100000002,261450.09400000001,324871.90600000002,211895.79699999999,312479.71899999998,209235.03099999999,279874.125,174696.42199999999,262417.18800000002,174568.56299999999,274837.93800000002,174241.984,298913.65600000002,191225.859,292287.06300000002,178486.03099999999,252753.84400000001,165543.54699999999]

{"sheet":"TRMbdForecast_NLSL","index":12,"n_rows":139,"n_cols":99,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10202,"Hood River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10239,"Lincoln Elec Coop (MT)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10273,"Nespelem Valley Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10304,"Parkland L & W",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10349,"Seattle City Light",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10378,"Coulee Dam, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10436,"Vigilante Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10442,"Wasco Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8709.7450000000008,7638.3509999999997,10392.897000000001,7975.9750000000004,17706.715,12956.73,19306.099999999999,12426.93,18288.895,14818.838,18717.440999999999,13322.3,13442.668,10175.98,14554.084999999999,11216.870999999999,19468.907999999999,15262.556,22243.484,16956.942999999999,21727.232,18017.072,23229.236000000001,19939.951000000001,24478.518,21467.391,23349.42,17919.393,26313.190999999999,19254.447,27112.651999999998,17451.844000000001,25516.653999999999,20675.23,25119.721000000001,17879.18,24979.182000000001,18909.021000000001,24996.803,19265.101999999999,24041.68,18847.355]

{"sheet":"TRMbdForecast_Tier1_Diurnal","index":13,"n_rows":139,"n_cols":53,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01","LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",285.94200000000001,209.47499999999999,322.12799999999999,236.74799999999999,394.01299999999998,310.82600000000002,427.94799999999998,309.23500000000001,350.81599999999997,243.839,335.041,256.50299999999999,303.84500000000003,212.61099999999999,222.411,160.31899999999999,209.887,153.083,203.27600000000001,135.988,214.29499999999999,127.01300000000001,196.446,154.36099999999999,302.79599999999999,199.732,325.70999999999998,239.381,396.98700000000002,313.17200000000003,430.51900000000001,311.09300000000002,365.47199999999998,258.12200000000001,336.54300000000001,257.65300000000002,304.88299999999998,213.33799999999999,222.92400000000001,160.68899999999999,209.887,153.083,203.27600000000001,135.988,205.636,135.672,205.643,145.16399999999999,1,0]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,1,0]
[null,10024,"Benton County PUD #1",70437.222999999998,41859.484000000004,65361.368999999992,46129.120999999999,88220.540999999997,62905.22,85671.394,61775.584999999999,66733.102999999988,44787.845999999998,70408.402000000002,45224.453999999998,70400.191000000006,42481.050999999999,88609.433999999994,60228.218000000001,111701.36899999999,70403.701000000001,129230.371,86617.795999999988,115203.24,69343.707999999999,72410.585000000006,45764.477000000006,69969.81,41792.645999999993,65032.767,45850.969999999994,87611.907999999996,62398.656999999999,85125.444999999992,61347.589,66381.745999999999,44484.415000000001,70074.967999999993,44938.85,70101.217999999993,42237.639000000003,88298.428999999989,59962.745999999999,111406.923,70136.622000000003,128922.367,86352.199000000008,115030.95299999999,68864.3,71887.633999999991,45637.636999999995,1,0]
[null,10025,"Benton REA",24348.542000000001,16010.514999999998,20579.313999999998,15614.013999999999,24971.705000000002,19134.273000000001,24520.616000000002,18595.359,18688.171999999999,13673.932999999999,20081.272000000001,13863.883,19952.815000000002,13452.561,26155.100000000002,18649.124,31790.870999999999,20161.864000000001,35089.476999999999,24699.052,34100.986000000004,20907.2,25930.73,18680.865000000002,24257.521999999997,16082.582,20564.124,15599.037,24850.378000000001,19033.062000000002,24320.502,18440.664000000001,18677.076999999997,13645.161,20001.213,13800.214,19900.414000000001,13412.422,26105.002,18606.941999999999,31749.48,20121.927,35027.588000000003,24648.125,34115.493999999999,20767.386999999999,25791.198,18716.048000000003,1,0]
[null,10027,"Big Bend Elec Coop",21538.058000000001,14378.839999999998,13622.306,9889.0769999999993,16632.081000000002,11995.4,16400.148000000001,11952.465,13935.403000000002,9613.8090000000011,12503.157999999999,8052.0099999999993,17871.685000000001,11723.243,35341.773000000001,26569.870000000003,47619.462,32600.760999999999,46631.652000000002,34973.027999999998,42078.720999999998,28358.437000000002,30535.533000000003,22715.392,21385.835999999999,14445.073999999999,13584.733,9850.4339999999993,16594.368000000002,11947.119999999999,16355.854000000001,11910.766,13620.675999999999,9364.7780000000002,12464.243,8005.3590000000004,17833.086000000003,11686.053,35296.161,26529.492999999999,47585.652999999998,32558.773000000001,46586.210999999996,34932.472000000002,42144.765999999996,28206.402999999998,30391.278000000002,22783.858,1,0]
[null,10029,"Blachly Lane Elec Coop",8301.3130000000001,4363.1469999999999,7882.3580000000011,4415.2929999999997,9211.893,5679.7390000000005,10176.65,5638.1630000000005,9125.8120000000017,4860.5159999999996,9346.1949999999997,5144.6180000000004,8624.5389999999989,4349.5199999999995,7463.4039999999995,3886.6730000000007,7604.2330000000011,4002.6869999999999,7774.2760000000007,3898.4690000000001,8076.753999999999,3929.9130000000005,7104.5009999999993,3875.3650000000007,8506.5939999999991,4161.5849999999991,7884.3580000000011,4416.8979999999992,9213.893,5681.4589999999998,10178.73,5639.8029999999999,8790.8339999999989,4734.335,9348.2749999999996,5146.2530000000006,8626.6189999999988,4351.0399999999991,7465.4839999999995,3888.3130000000006,7606.2330000000011,4004.2869999999998,7776.3560000000007,3900.1089999999999,7887.4340000000002,4122.9529999999995,7285.5090000000009,3697.9580000000001,1,0]
[null,10044,"Canby, City of",8983.39,4962.5150000000003,9260.0190000000002,5400.0249999999996,11045.982,6972.2379999999994,11393.798000000001,6632.9639999999999,9821.9170000000013,5256.7060000000001,9642.1129999999994,5491.98,9130.268,4680.6189999999997,8321.7559999999994,4462.7440000000006,8622.6060000000016,4797.6919999999991,9894.3320000000003,5294.4949999999999,10220.296,5117.2209999999995,8118.8570000000009,4867.6869999999999,9364.505000000001,4725.7420000000002,9365.9719999999998,5442.1689999999999,11051.425999999999,6960.2240000000002,11399.276,6620.97,9435.2199999999993,5104.2269999999999,9634.8170000000009,5472.2,9119.3730000000014,4659.1440000000002,8305.1920000000009,4435.2020000000002,8610.8240000000005,4774.3,9888.875,5273.0920000000006,9908.6820000000007,5403.0300000000007,8371.018,4577.2430000000004,1,0]
[null,10046,"Central Electric Coop",30812.292999999998,17443.796000000002,32407.929,21613.932000000001,50242.749000000003,33396.345000000001,47051.246999999996,32003.506999999998,36177.206000000006,22992.427,38270.023999999998,23533.645,34640.165000000001,21228.32,30143.805,20073.006999999998,31504.819999999996,18120.084999999999,35519.796999999999,22482.767,36115.267,20603.583999999999,27788.521000000001,17192.373,30348.664000000001,17514.616000000002,32244.875,21423.965,50080.461000000003,33165.881999999998,46859.353999999999,31802.656999999999,35371.807000000001,22360.869000000002,38094.983,23317.588000000003,34468.061000000002,21049.043999999998,29953.470999999998,19870.53,31366.355000000003,17907.199000000001,35339.17,22270.626,36228.182000000001,20097.88,27360.258000000002,17269.293000000001,1,0]
[null,10047,"Central Lincoln PUD",65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997,1,0]
[null,10055,"Albion, City of",152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,1,0]
[null,10057,"Ashland, City of",8226.9770000000008,4742.8130000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9725.14,5482.442,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,10229.019,5045.1139999999996,7757.9260000000004,4861.4549999999999,8535.1290000000008,4434.6610000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9343.3179999999993,5350.1419999999998,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,9865.3649999999998,5407.768,8067.5919999999996,4551.7889999999998,1,0]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,1,0]
[null,10062,"Bonners Ferry, City of",2908.8580000000002,1226.9569999999999,3072.694,1644.6410000000001,4160.7629999999999,2395.4259999999999,4314.4449999999997,2561.8690000000001,3710.8349999999996,2022.692,3248.3999999999996,1552.5210000000002,2177.777,891.02399999999989,923.28600000000006,-52.820000000000164,1133.058,-139.66000000000008,1703.2659999999996,452.56399999999985,2608.23,994.50500000000011,2276.6950000000002,939.43399999999997,2869.2640000000001,1275.67,3078.1020000000003,1641.6489999999999,4156.5809999999992,2385.1490000000003,4312.0930000000008,2554.8820000000001,3594.8389999999999,1945.7860000000001,3254.8539999999998,1548.797,2187.1960000000004,890.30799999999999,935.54199999999992,-53.5949999999998,1149.0770000000002,-141.17100000000005,1716.848,451.63200000000006,2670.877,945.11799999999994,2247.0740000000001,982.26199999999994,1,0]
[null,10074,"Forest Grove, City of",11878.129000000001,6711.7000000000007,12455.039999999999,7400.1229999999996,13984.369999999999,9246.4650000000001,14913.662,9022.857,14332.130000000001,8073.2210000000014,13610.997000000001,8264.2099999999991,12449.854000000001,6808.11,10285.788,5549.393,10537.393999999998,5824.3280000000004,11745.348,6235.4570000000003,12565.827000000001,6062.7429999999995,10225.578,6186.0649999999996,12294.865000000002,6294.2370000000001,12469.552000000001,7395.7990000000009,14016.084999999999,9254.8900000000012,14946.374999999998,9030.7129999999997,13800.678,7863.9310000000005,13626.834000000001,8262.7900000000009,12463.07,6798.04,10294.175999999999,5527.6440000000002,10560.694000000001,5809.3429999999998,11759.938,6220.3369999999995,12184.087,6457.6509999999998,10607.327000000001,5797.8450000000003,1,0]
[null,10087,"Port Angeles, City of",20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,24247.16,17382.52,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,20319.53,14436.54,21841.08,16597.71,25182.04,20050.080000000002,26487.51,19589.060000000001,23561.14,16881.34,24136.82,17325.57,20435.259999999998,14765.41,17755.52,13470.32,17117.71,11650.63,16288,12608.81,17193.669999999998,11676.51,16160.91,12638.39,1,0]
[null,10106,"Clearwater Power",10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001,1,0]
[null,10136,"Douglas Electric Cooperative",7340.3810000000003,4597.4089999999997,8390.8269999999993,5522.9809999999998,11153.635,7941.98,11121.79,7301.6469999999999,9141.366,5708.8689999999997,8823.232,5850.35,8057.1589999999997,4781.7129999999997,6833.1450000000004,4180.0709999999999,6541.1719999999996,3998.8359999999998,7603.3890000000001,4354.8990000000003,7886.4089999999997,4009.7930000000001,6224.8440000000001,4221.4579999999996,7661.75,4305.8890000000001,8411.8040000000001,5536.7879999999996,11181.512000000001,7961.83,11149.591,7319.8990000000003,8792.6380000000008,5581.3710000000001,8845.2880000000005,5864.9740000000002,8077.3029999999999,4793.6670000000004,6850.2259999999997,4190.5200000000004,6557.5259999999998,4008.8339999999998,7622.3950000000004,4365.7839999999997,7604.1670000000004,4321.7749999999996,6514.3990000000003,3958.0160000000001,1,0]
[null,10174,"Farmers Elec Coop",177.37899999999999,134.03200000000001,206.77099999999999,159.77000000000001,286.322,241.16300000000001,290.85199999999998,228.07599999999999,244.749,179.316,208.85300000000001,166.61699999999999,182.505,129.923,174.12100000000001,122.726,187.673,125.724,206.19300000000001,130.19900000000001,194.84,110.815,152.24199999999999,113.989,184.64500000000001,126.95699999999999,206.87899999999999,159.85300000000001,286.42599999999999,241.25,290.959,228.16,235.41900000000001,174.44499999999999,208.959,166.70099999999999,182.61600000000001,130.00200000000001,174.233,122.804,187.78700000000001,125.801,206.309,130.27199999999999,187.93600000000001,117.90900000000001,158.67400000000001,107.747,1,0]
[null,10202,"Hood River Elec Coop",6333.0740000000005,3742.14,6654.7049999999999,4179.6030000000001,7631.5239999999994,5251.4040000000005,8009.7529999999997,4977.3710000000001,6403.6479999999992,3697.3070000000002,6176.6480000000001,3763.2810000000004,5385.6710000000003,2910.13,4452.7360000000008,2381.0039999999999,4258.0349999999999,2275.3319999999999,4746.598,2457.5479999999998,6328.866,3160.2110000000002,6021.7449999999999,3860.683,6571.3959999999997,3508.5460000000003,6665.8290000000006,4179.5729999999994,7650.56,5257.5949999999993,8030.1930000000011,4983.0929999999998,6164.6959999999999,3606.8879999999999,6183.6090000000004,3760.1540000000005,5387.1679999999997,2903.0249999999996,4447.3349999999991,2367.598,4252.8450000000003,2261.98,4743.402,2444.6620000000003,6118.7759999999998,3370.74,6264.0169999999998,3624.1520000000005,1,0]
[null,10203,"Idaho County L & P",2612.2930000000001,1529.7639999999999,3418.3980000000001,2366.1109999999999,4348.0519999999997,3088.1280000000002,4202.4589999999998,3009.6979999999999,3269.607,2146.9279999999999,3156.4380000000001,2005.3889999999999,2800.9659999999999,1760.221,2300.1019999999999,1487.37,2334.06,1316.4949999999999,2706.7660000000001,1606.258,2711.7660000000001,1411.1279999999999,2146.7510000000002,1371.336,2623.183,1536.1410000000001,3431.8910000000001,2375.451,4364.2969999999996,3099.665,4218.1239999999998,3020.915,3283.1930000000002,2155.8490000000002,3169.3960000000002,2013.6210000000001,2811.8780000000002,1767.079,2310.0219999999999,1493.7850000000001,2344.2959999999998,1322.268,2718.549,1613.249,2723.3870000000002,1417.175,2155.741,1377.079,1,0]
[null,10239,"Lincoln Elec Coop (MT)",5803.7059999999992,3452.2510000000002,6832.902,4172.4269999999997,9795.5589999999993,6739.9710000000005,10415.83,6687.375,8169.643,4850.0720000000001,7072.48,4522.53,6168.7069999999994,3610.848,4559.9519999999993,2616.3220000000001,4463.42,2441.5340000000001,4848.4179999999997,2456.6709999999998,4758.9249999999993,2161.2640000000001,3945.3809999999999,2431.4189999999999,6027.7400000000007,3231.16,6845.4369999999999,4174.741,9825.59,6755.848,10448.406000000001,6704.0540000000001,7873.447000000001,4724.6640000000007,7085.3139999999994,4526.4960000000001,6176.1929999999993,3611.0210000000002,4557.9339999999993,2608.951,4461.9579999999996,2433.694,4848.1210000000001,2448.366,4593.3890000000001,2315.94,4097.7910000000002,2266.6039999999998,1,0]
[null,10273,"Nespelem Valley Elec Coop",2164.3290000000002,1227.2139999999999,1555.92,1227.1880000000001,2233.9270000000001,1593.232,2275.5500000000002,1639.9840000000002,1782.0509999999999,1286.6669999999999,1521.165,1147.663,1733.5529999999999,1127.3879999999999,2584.4920000000002,1687.1879999999999,3413.6870000000004,2231.6229999999996,4373.3289999999997,2991.9870000000001,4297.2560000000003,2655.6849999999999,2840.8940000000002,2068.7049999999999,2155.2959999999998,1283.4289999999999,1609.9649999999997,1261.549,2298.3199999999997,1636.0979999999997,2322.2179999999998,1677.5499999999997,1744.6769999999999,1249.7049999999999,1508.8879999999997,1136.9349999999999,1698.4659999999997,1101.4499999999998,2549.3900000000003,1658.9349999999999,3380.105,2204.1729999999998,4338.1309999999994,2963.8240000000001,4297.5509999999995,2592.0299999999997,2771.8269999999998,2076.7429999999999,1,0]
[null,10304,"Parkland L & W",5781.759,3560.5369999999998,6831.8119999999999,4664.759,7733.91,5406.0929999999998,8002.19,5472.4160000000002,7210.8280000000004,4741.777,6924.8969999999999,4358.9989999999998,5732.3630000000003,3663.0010000000002,4700.8220000000001,3142.78,4590.1459999999997,2792.36,4436.7120000000004,2997.4929999999999,4643.375,2808.6550000000002,4623.1499999999996,3007.9960000000001,5795.7079999999996,3569.1280000000002,6846.1760000000004,4674.5659999999998,7747.1120000000001,5415.3209999999999,8015.48,5481.5039999999999,7032.0410000000002,4624.21,6939.2510000000002,4368.0330000000004,5745.9229999999998,3671.6680000000001,4713.3149999999996,3151.1320000000001,4603.902,2800.7280000000001,4449.8850000000002,3006.393,4657.0969999999998,2816.9549999999999,4636.4610000000002,3016.6559999999999,1,0]
[null,10349,"Seattle City Light",194418.30988799981,129612.20659199987,308639.06694719999,205759.37796479996,313499.52469440002,208999.68312960002,340232.04230399989,226821.3615360001,289197.23595840001,192798.15730559986,306208.83807359997,204139.22538239995,148243.96128959997,98829.307526399964,48604.577472000157,32403.051648000001,0,0,116650.98593279997,77767.323955200118,138523.04579520001,92348.697196800087,226011.28524479998,150674.19016320014,193018.82112000015,128679.21407999985,306417.37852800003,204278.25235199998,311242.84905600001,207495.23270399999,337782.93696000002,225188.62464000005,287115.49641599995,191410.3309440001,304004.64326399978,202669.76217600013,147176.85110399983,98117.900736000098,48254.705280000126,32169.803520000005,0,0,115811.29267199981,77207.528447999852,137525.91004800005,91683.940031999955,224384.37955200003,149589.58636799999,0,1]
[null,10378,"Coulee Dam, City of",748.59199999999998,450.00900000000001,982.85199999999998,705.81700000000001,1425.768,1032.645,1369.35,989.07100000000003,1174.548,808.30799999999999,1007.652,683.53399999999999,781.27599999999995,503.69499999999999,589.35,373.84100000000001,636.27499999999998,360.03800000000001,724.43600000000004,445.95499999999998,716.14499999999998,400.39100000000002,589.42399999999998,373.577,752.93799999999999,452.62200000000001,986.90300000000002,708.72500000000002,1429.8040000000001,1035.568,1373.3910000000001,991.98900000000003,1143.1569999999999,786.70500000000004,1011.799,686.34699999999998,785.50699999999995,506.423,593.60799999999995,376.54199999999997,640.71900000000005,362.553,728.74400000000003,448.60599999999999,720.60799999999995,402.887,593.68399999999997,376.27699999999999,1,0]
[null,10436,"Vigilante Elec Coop",5651.9459999999999,3571.0619999999999,5700.9130000000005,4447.4339999999993,8287.8260000000009,6213.625,7992.2660000000005,6261.7519999999995,6671.0609999999997,4825.01,6374.2110000000002,4516.8440000000001,5680.8359999999993,3934.0930000000003,8180.2429999999995,6318.7219999999998,11337.337,7531.37,13836.600999999999,10144.9,10814.517,7340.012999999999,7291.1990000000005,5303.7309999999998,5526.41,3635.375,5675.0849999999991,4425.5429999999997,8287.0660000000007,6204.380000000001,7985.5960000000005,6256.0439999999999,6491.2000000000007,4671.0330000000004,6351.7,4494.5569999999998,5651.78,3910.8110000000001,8175.3869999999997,6313.5849999999991,11366.082,7539.7969999999996,13885.074000000001,10175.891,10926.722000000002,7251.3349999999991,7187.1130000000012,5382.5529999999999,1,0]
[null,10442,"Wasco Elec Coop",4155.6540000000005,2943.21,4774.558,3569.924,7045.6710000000003,5711.7420000000002,7030.3770000000004,5130.6409999999996,4772.51,3298.0889999999999,4873.1120000000001,3664.6309999999999,4728.2449999999999,3107.4389999999999,5066.9040000000005,3434.085,5581.8819999999996,3718.0189999999998,6389.8509999999997,4040.837,6121.6570000000002,3504.2539999999999,4466.1750000000002,3411.6979999999999,4370.4189999999999,2790.2359999999999,4795.393,3585.5030000000002,7026.7139999999999,5696.3739999999998,7017.2269999999999,5121.0439999999999,4683.384,3285.7890000000002,4884.5839999999998,3673.2579999999998,4745.4920000000002,3118.7730000000001,5084.4089999999997,3445.95,5594.62,3726.5030000000002,6408.9920000000002,4052.942,5901.3289999999997,3756.9059999999999,4688.7380000000003,3222.09,1,0]
[null,11680,"Weiser, City of",2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808,1,0]
[null,12026,"Jefferson County PUD #1",19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999,1,0]
[null,10298,"PNGC Aggregate",229522.00200000004,140438.32499999998,267901.788,179026.40300000002,336998.288,237861.351,337235.163,225790.39499999999,290899.141,183795.20300000001,259262.25500000003,168769.33100000001,224139.55799999999,136005.57399999999,205859.34099999999,130002.518,219210.56500000003,131973.55800000002,247987.77100000001,152062.26599999997,246058.13100000002,134403.22399999999,194795.44700000001,128149.31300000001,212384.905,118004.527,246460.14300000001,160921.84399999998,314441.76400000002,218058.75200000004,322193.72300000006,212209.383,268953.52600000001,169590.68399999998,250971.48800000001,162388.95399999997,216435.43299999999,130780.81799999998,198529.49400000001,123750.01299999999,212854.21700000003,126986.00400000002,236467.43400000004,142903.51799999998,230923.22000000003,130657.60899999998,194742.16400000002,119624.39200000001,1,0]

{"sheet":"TRMbdForecast_LoadShp","index":14,"n_rows":139,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Tier 1 Load Shaping Charges Billing Determinant (MWh)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",87.872342806399985,80.165485301199993,68.803783347199953,72.555818234399993,120.82330665359996,133.4328891904,138.05832291600001,130.8994889496,94.736319789599975,97.1826079816,67.327276831199981,84.508670027199997,92.586156466000034,76.794435368199998,-39.2419874048,-8.6215666996000095,-66.369615057600015,-10.596744229200027,-34.725664886399983,-7.9384758939999926,-19.92431730840002,-7.990674996359985,-6.4732100624000282,17.523557529599969,104.72634280639997,70.422485301199998,72.385783347199947,75.188818234400003,123.7973066536,135.77888919040001,140.62932291600004,132.7574889496,118.16219377359999,115.85054497359999,68.829276831199991,85.658670027200031,93.624156465999988,77.521435368200002,-38.728987404799994,-8.251566699600005,-66.369615057600015,-10.596744229200027,-34.725664886399983,-7.9384758939999926,-28.583317308400012,0.6683250036400068,2.7237899375999746,8.3265575295999668]
[null,10015,"Asotin County PUD #1",-53.466211319600035,-8.7467737380500097,-175.85592230080005,-106.6027569741,-194.49739343290003,-114.98208874560001,-200.31459808650001,-123.11799415190004,-185.17466578689999,-90.327048874900001,-174.7694400643,-117.63580619580001,-61.308270755249993,-40.362311747925006,-10.577346372800037,71.203691245649992,100.22135720139994,166.84679308004996,284.36372393959999,328.77499490974998,265.60466709134994,289.47824172416506,70.94850597859994,163.62076566559998,-53.466211319600035,-8.7467737380500097,-175.85592230080005,-106.6027569741,-194.49739343290003,-114.98208874560001,-200.31459808650001,-123.11799415190004,-178.8532433629,-87.915337662900015,-174.7694400643,-117.63580619580001,-61.308270755249993,-40.362311747925006,-10.577346372800037,71.203691245649992,100.22135720139994,166.84679308004996,284.36372393959999,328.77499490974998,265.60466709134994,289.47824172416506,70.94850597859994,163.62076566559998]
[null,10024,"Benton County PUD #1",-2169.0895592488087,-5541.4514796278963,-27499.584634822415,-14058.739361699802,-11922.49223444621,-2121.699477676797,-20593.345386546993,-3596.7897453282058,-27137.919774858208,-8971.9271453222027,-27727.30710457539,-17823.436612632402,-7040.8761572094954,-7305.1710902481427,-7304.5936948384187,-1700.2558688592981,10434.095538589187,10403.684654703895,41986.198847608801,33858.727082660487,29345.561439545301,19855.466528202873,-1973.4261545492045,-4395.9678585631991,-2636.5025592488091,-5608.289479627907,-27828.186634822407,-14336.890361699807,-12531.125234446212,-2628.2624776767989,-21139.294386547001,-4024.7857453282049,-24274.507684986194,-7667.9736003862054,-28060.741104575398,-18109.040612632401,-7339.8491572095081,-7548.5830902481393,-7615.5986948384234,-1965.7278688592996,10139.64953858919,10136.605654703897,41678.1948476088,33593.130082660507,29173.27443954529,19376.058528202877,-2496.37715454922,-4522.8078585632102]
[null,10025,"Benton REA",2789.833938733198,1935.940850509347,-6993.525318486405,-2257.331681015301,-4763.3736973156992,-173.91555452479952,-7032.1569324044976,-815.40423434270269,-9184.5831927977015,-2288.7459163017011,-9057.7798041319002,-4856.680263521399,-3041.4578110982475,-1330.2669619790249,-2324.2766432624012,260.9447665614498,1721.9760546261969,2346.2941071766509,9184.4066117267976,9033.5082713467491,8607.6017244595532,6212.8502561629466,3844.1768563137957,3786.9205368847997,2698.8139387331939,2008.0078505093497,-7008.7153184864037,-2272.3086810153,-4884.7006973157004,-275.12655452479885,-7232.270932404499,-970.0992343427024,-8241.129396005701,-1840.2435179057011,-9137.8388041319013,-4920.3492635213988,-3093.8588110982491,-1370.4059619790241,-2374.374643262403,218.7627665614491,1680.5850546261972,2306.3571071766492,9122.517611726802,8982.5812713467494,8622.1097244595476,6073.0372561629447,3704.6448563137965,3822.1035368848006]
[null,10027,"Big Bend Elec Coop",-575.29615028960325,-57.834117841801344,-14659.906414860801,-8442.0491075316004,-13867.9992484004,-7809.5349846656009,-15964.390742074,-7957.6836280444004,-14654.441297304398,-6759.5456119924002,-17385.561227386803,-11150.181715880801,-5714.1670211489982,-3439.9063472172984,6129.7005556671975,7708.6136384194033,16776.977332306396,14326.845637833798,20060.1156094096,18904.453044390997,15929.462270192595,13286.042171411542,7880.7537693736012,7438.267430585598,-727.51815028960482,8.3998821581990342,-14697.479414860802,-8480.6921075316004,-13905.712248400399,-7857.8149846656015,-16008.684742074,-7999.3826280444009,-13990.061593080402,-6519.0232598804014,-17424.476227386804,-11196.832715880799,-5752.7660211489965,-3477.0963472172989,6084.0885556671965,7668.2366384193992,16743.168332306395,14284.8576378338,20014.674609409594,18863.897044391,15995.507270192593,13134.008171411539,7736.4987693736002,7506.7334305855984]
[null,10029,"Blachly Lane Elec Coop",1935.517574215999,207.24584460299957,-259.27339603200016,-861.70830571400074,431.80156693400022,-21.529277824000019,859.83486278999953,-93.393244326000058,895.62227777400221,147.10051425399888,742.096732177999,-383.13791433200004,1834.854002914999,-15.512373604499771,-945.90721891200064,-1542.937481298999,-1274.4267674439989,-1257.8449859230004,125.09878058400045,-727.2092329850002,549.13831227899846,-408.9937711458997,582.84494464399813,-522.4775453759994,2140.7985742159981,5.6838446029987608,-257.27339603200016,-860.10330571400118,433.80156693400022,-19.809277824000674,861.91486278999946,-91.75324432600064,842.5007947339991,161.84777273399959,744.17673217799893,-381.50291433199982,1836.9340029149989,-13.992373604500244,-943.82721891200072,-1541.2974812989992,-1272.4267674439989,-1256.2449859230005,127.17878058400038,-725.56923298500033,359.81831227899966,-215.95377114590065,763.85294464399976,-699.88454537600001]
[null,10044,"Canby, City of",1644.3476632891989,171.23088126985022,-126.36141419839987,-683.76082771429992,923.52935465329938,399.3203258911999,652.56361186050162,25.12772521629995,333.43884911130226,-177.32910271269975,-277.43942560889991,-880.89753828339963,1302.5289173542506,-351.76976656977422,-1373.2289830544014,-1796.9829514350486,-1613.4847896277988,-1267.1065642038511,1075.6955689708011,-38.388970850749502,1541.8062698860504,114.95209900729515,600.12498076780048,-202.52818473119987,2025.4626632892005,-65.542118730149923,-20.408414198400351,-641.61682771429969,928.97335465329888,387.30632589120069,658.04161186050078,13.133725216300263,271.69054326329933,-167.33375563670052,-284.73542560889837,-900.67753828339937,1291.6339173542519,-373.24476656977367,-1389.7929830543999,-1824.5249514350489,-1625.2667896277999,-1290.49856420385,1070.2385689708008,-59.791970850748839,1230.1922698860508,400.76109900729625,852.28598076779963,-492.97218473119938]
[null,10046,"Central Electric Coop",1234.3162664283918,-1866.1471350665488,-5421.2766055968059,-2905.0811638911,9447.0082078940977,6906.0214513823994,3761.677837408497,5372.4537061450937,-2063.4762454398951,1092.0541089120998,-1707.983673355302,-2150.4722056417995,3092.6314335522511,946.67138389482716,-8929.1458163088028,-5155.088115613853,-9748.9078472806032,-6322.4052590514511,-21.273784408404026,990.05572026724985,1139.0186636408471,443.32515689021602,-2513.645212939402,-3241.7245140624036,770.68726642839465,-1795.3271350665491,-5584.330605596806,-3095.0481638911006,9284.7202078940973,6675.558451382396,3569.7848374085006,5171.6037061450952,-1559.259566135901,1115.303948564102,-1883.0246733552995,-2366.5292056417966,2920.5274335522518,767.3953838948255,-9119.4798163088053,-5357.565115613852,-9887.372847280596,-6535.2912590514497,-201.90078440840443,777.91472026725023,1251.933663640848,-62.378843109781883,-2941.908212939401,-3164.8045140624017]
[null,10047,"Central Lincoln PUD",10305.908296503192,10194.491151263093,-4209.1968435264134,2472.8273768422005,2861.9806213518023,11432.664138195199,-2800.6390039169928,5601.1061702497973,-1586.4121355801908,5464.9661365157954,-2571.7017689093918,3414.0710635635987,8394.8011675455055,7091.656953515354,-15677.817146902409,-6211.8139200622973,-22494.712914678799,-5968.0634202271031,-8120.1485525431999,1570.7882051155029,-3863.6966001917099,2211.3739937305654,-2439.7249528812026,4923.0883151648013,12790.182749729182,7759.4024171648489,-4196.3213210784161,2487.7109862756988,2885.2041779633,11459.761273731194,-2783.354375789495,5620.9502026262926,-1900.5964064267027,5474.2940646732968,-2555.7110298389161,3430.7029953366,8420.4884003292464,7110.2973640877244,-15678.737209134408,-6207.4999069700498,-22503.144085087806,-5963.8308338988572,-8113.2967354692082,1583.0606686242463,-6076.9258388789603,4448.9696250137931,-221.23912577221199,2732.0438794287911]
[null,10055,"Albion, City of",10.888600405599988,15.792671207300003,-13.01759797119999,12.374323842599992,55.213090059400002,80.161949241600013,41.510678989000013,66.714153193400008,23.630228303400003,44.854431471400005,-12.226518860199974,14.722233498800009,2.3556091265000134,8.4871742190500186,-61.583653379200001,-32.870631380899979,-74.743439100399996,-39.379838019299996,-26.632559725599975,-18.372633563499988,-29.37527550110002,-22.929489623689989,-33.491580379600009,-18.464648361599998,17.204089212799971,10.320943152400005,-12.364700505600013,12.797499568799992,55.917187207199987,80.619147980800008,42.257817332000002,67.173780799200003,22.302591447200001,44.410593847200005,-11.536535037600004,15.165517854400008,2.9000906820000125,8.8372169114000059,-60.909290009599999,-32.43521754919999,-74.031437515199997,-38.957983008400006,-26.019153372799991,-18.001689037999995,-33.482617466800008,-17.871542007719981,-28.577592724800013,-22.502974540800011]
[null,10057,"Ashland, City of",1001.7736672948004,25.848525027150572,-24.453279369599841,-397.52364077169932,1228.7790186127022,971.23164473280121,587.45846234950113,216.50568130970078,383.84166531470146,132.69652465870058,-365.3940331690992,-608.2711269845995,725.42730423075045,-408.3872461757237,-1773.2719516336001,-1712.2616669659492,-2135.4414361281997,-1393.0018967731503,1363.3431856452007,147.14865833575004,1685.1450115349508,120.43741736860557,355.8202277882001,-130.11392269279986,1311.4571337163998,-281.3036591375494,-22.49458697279988,-396.25411359309965,1230.8913100561003,972.6032409504005,589.6998773785017,217.88456412710002,323.84013142609911,161.45070012609995,-363.32408170129929,-606.94127391779966,727.06074889725005,-407.33711809867418,-1771.2488615248003,-1710.9554254708491,-2133.3054313726007,-1391.7363317404497,1365.1834047036009,148.26149191225068,1323.3019856378505,484.13526021651523,667.05519075259963,-438.72190123040036]
[null,10059,"Bandon, City of",505.75899524599981,156.24875549925014,29.679391407999901,2.4006537284999467,424.61210196650018,508.57478625600015,519.33186880250014,465.88041178149979,686.20843625650059,489.05354113649992,75.54807485550009,62.833955983000124,648.03302752125001,251.98020842612527,-665.23183687200026,-484.42094912524999,-1120.2405323389999,-560.24959616925003,-552.37469394600021,-326.47290850374998,-397.93336961975047,-325.53604295852483,-230.80305196100016,-157.26984045599988,634.94870607119947,30.013207307099947,31.964532537600007,3.8817687701998693,427.07644198379967,510.17498184319993,521.94685300300034,467.48910840179997,639.52672244379983,488.55961704379979,77.963018234599986,64.385451227599788,649.93871296550014,253.20535784935032,-662.87156507840018,-482.89700071429979,-1117.7485267908,-558.77310363109996,-550.22777171120015,-325.17460266450007,-503.51356649970012,-216.62422630262972,-119.54559516920017,-265.46248208320026]
[null,10062,"Bonners Ferry, City of",986.35715208479996,-28.145145246600123,613.88214455039997,50.961215130800156,1509.1331413851999,673.61554817279989,1500.7220002619997,830.9114365572002,1225.2781039371998,599.21784448120002,649.92092408839972,-116.88788318959973,127.25946198700012,-427.23677939009985,-1616.3664499136003,-1692.5884901822001,-1548.3399698631997,-1728.3659710494001,-606.82232464480012,-944.41308303300002,334.85384282619998,-315.86572174301978,307.12349202320001,-388.73560913279994,946.76315208479991,20.56785475340007,619.29014455040033,47.969215130799967,1504.9511413851992,663.3385481728003,1498.3700002620008,823.92443655720012,1194.4041282252001,564.87285662520003,656.37492408839989,-120.61188318959989,136.67846198700045,-427.95277939009975,-1604.1104499136004,-1693.3634901821997,-1532.3209698631995,-1729.8769710494,-593.24032464479978,-945.34508303299981,397.50084282619991,-365.25272174301995,277.50249202319992,-345.90760913279996]
[null,10074,"Forest Grove, City of",2236.2716540099991,417.02613692375053,123.4391184799988,-592.60852860250088,685.73512092749843,611.12381335999999,802.08654658750129,341.64059545249984,1866.3955670775013,934.11634987750131,578.92755064250196,-108.32326639500025,2165.9586204937514,196.67864823937543,-2451.2501433200014,-2674.4857462337495,-2910.5359404650007,-2143.4585183737499,159.63551148999977,-770.75772538124966,1164.2358771587496,-509.11759663337489,347.6486699649995,-475.06179036000049,2653.0076540099999,-0.43686307625011978,137.95111848000124,-596.93252860249959,717.45012092749857,619.54881336000108,834.79954658749921,349.49659545249961,1761.853347677501,938.28124017749997,594.76455064250149,-109.7432663949985,2179.1746204937499,186.60864823937573,-2442.8621433200024,-2696.2347462337493,-2887.2359404649978,-2158.4435183737505,174.22551148999992,-785.87772538125046,782.49587715874804,-114.20959663337453,729.39766996500111,-863.28179035999983]
[null,10087,"Port Angeles, City of",2656.3620264763958,2905.1640635674503,-749.49875849280215,1955.618285616898,819.92663754610112,4230.7750243104019,636.14976302849755,3685.7150255171,1410.8585177321002,4304.2094535240994,263.03474612869832,1987.7096540622006,1595.9259389222498,2653.7578233438253,-5577.7897698448032,-1595.2162837358501,-7517.9008487126011,-2945.7643046454523,-4936.1665100563987,-226.05605456275043,-3693.1998157971539,-362.65148636998492,-1934.7243499074029,435.69946340959905,2656.8725152835977,2905.4973355125512,-748.84586102719913,1956.0414613431003,820.63073469390292,4231.2322230496029,636.89690137149955,3686.1746531229019,1507.5429883239012,4194.4296696238998,263.72472995130011,1988.1529384178011,1596.4704204777518,2654.1078660361763,-5577.1154064752009,-1594.7808699041489,-7517.1888471273996,-2945.3424496345506,-4935.553103703598,-225.68511003724961,-3692.5961577628514,-362.30353875401306,-1934.2013622525992,436.05213723039924]
[null,10106,"Clearwater Power",1401.8204474947997,153.52367600214984,833.72169023039896,713.89111217830032,2664.0648621627006,2005.1291119328007,2085.9370190995014,1960.2837653596998,1340.9979318647001,1434.3564472087,-31.684545319099925,-403.90410488459929,1021.1760266057499,116.16034986177601,-2393.8872180336002,-1748.6107041409496,-3065.2217954282005,-2226.9761767481496,-857.55828455479968,-765.29378678924968,-397.6045827900507,-708.38652654889484,-191.35682291180092,-737.79892989280052,1451.9494474947987,182.44367600214991,881.25869023039922,745.39811217829993,2711.4498621627008,2036.7931119327995,2133.5170190995013,1991.7417653597004,1399.5368207527008,1422.8563916527,17.421454680899842,-373.9751048845992,1070.8830266057503,145.49134986177614,-2345.1862180335993,-1718.2637041409498,-3014.1037954282001,-2199.0311767481498,-807.47928455479996,-736.3097867892493,-345.84558279005068,-681.08152654889454,-142.07382291180147,-708.03292989279998]
[null,10136,"Douglas Electric Cooperative",692.79575264159939,257.54173090779932,-111.20379704320112,12.386693423599354,1984.8819413483998,1988.3380181375987,1392.5544974540007,1316.3763172723993,546.85673273239991,786.8083379803993,-161.73733789720063,77.901121376799892,966.92018427899984,223.45706021830028,-1948.4147989312005,-1489.8879163974007,-2730.5126424744003,-1494.5599519398006,-384.38852616160057,-475.54061106100016,25.574077345399019,-521.18085516133988,-585.5012408056009,-371.06049445760073,1000.3815548471994,-42.97661160989901,-107.8550286144,14.76794881620026,1993.7483183578006,1995.8436521792,1400.1827621930024,1322.2183719158002,475.25227461780196,796.5766272177998,-158.31090110739933,80.55644377560111,972.36318228050095,225.95990752485159,-1949.5416099103995,-1491.1950898532987,-2733.3826852747989,-1495.9520372341003,-381.94449768719915,-474.67111324950019,-272.96668958069949,-218.59344079252969,-310.06690748519941,-644.02468761919999]
[null,10174,"Farmers Elec Coop",-1.8025713272000417,17.053547269900022,-22.396010425600025,11.235320103800007,39.183901122200012,80.686242540800009,28.606441606999965,66.746710364199998,13.089289294200029,46.644882478200003,-33.331321732599974,11.024191184399996,-8.6080259805000026,7.0580149851500238,-62.580542729600012,-30.10425492669998,-62.239556405200005,-22.347108825900008,-9.1126298327999677,-2.5284504999945057E-3,-17.043970039300007,-11.314613205469996,-31.326666834800022,-9.7995111008000038,5.4634286727999779,9.9785472699000053,-22.288010425600021,11.318320103800005,39.287901122199997,80.773242540799998,28.713441606999993,66.830710364200002,11.692860862200035,45.740668262199989,-33.22532173259998,11.108191184399999,-8.4970259804999841,7.1370149851500315,-62.468542729600017,-30.026254926699977,-62.125556405200001,-22.27010882590001,-8.9966298327999823,7.0471549499984576E-2,-23.947970039300003,-4.2206132054699879,-24.894666834800006,-16.041511100800008]
[null,10202,"Hood River Elec Coop",1599.5665352380001,651.87588906024985,600.71325022399924,255.7060788105,1102.7831970244988,1012.0286907680002,1081.9127145325001,715.47402521949971,283.80564239449996,192.48381703450013,-221.2269950584996,-347.07318730099951,336.96577662625077,-335.6408648153747,-1800.2983446159997,-1656.3707544382501,-2343.9996987670002,-1636.3185885702505,-941.21240633799971,-982.03511269875025,731.44687695324956,-66.133269081824437,1172.3419708669999,590.51499663200002,1837.8885352379993,418.28188906025025,611.83725022399994,255.67607881049935,1121.8191970244998,1018.2196907679991,1102.3527145325015,721.19602521949946,254.43780867450005,206.85690017449951,-214.26599505849936,-350.20018730099946,338.46277662625016,-342.74586481537517,-1805.6993446160013,-1669.77675443825,-2349.1896987669998,-1649.6705885702504,-944.40840633799962,-994.92111269874977,521.35687695324941,144.3957309181751,1414.6139708669998,353.98399663200053]
[null,10203,"Idaho County L & P",367.16322593439963,64.033985450199907,546.95494629120003,504.98415617239971,1251.4327439755994,1077.3679449984002,916.54456748599978,988.25578969159983,366.9306248316002,484.5702368635998,121.88914820519994,55.824404071199979,406.33611891100009,220.73323904470021,-665.74809950080044,-427.58003181660001,-797.3229717096001,-538.82333793820021,9.0048603855998408,-25.156023149000021,56.877965148599742,-119.14561503606001,-153.34870581040013,-179.72346387840003,378.05322593439951,70.410985450200087,560.44794629119997,514.32415617239985,1267.6777439755992,1088.9049449984,932.20956748599974,999.47278969159993,479.92359849560034,543.19472369560003,134.84714820520003,64.056404071200177,417.24811891100035,227.59123904470016,-655.82809950080036,-421.16503181659982,-787.08697170960022,-533.05033793820007,20.787860385599743,-18.165023149000035,68.498965148599837,-113.09861503605998,-144.35870581040035,-173.98046387840009]
[null,10239,"Lincoln Elec Coop (MT)",744.50667624439848,149.35938808645005,362.36166717119886,-21.456034505100433,2817.6042167280984,2208.9028951584005,3011.3154516984996,2132.2356127190997,1628.7211682341003,1104.0973270660998,234.39532612269977,129.36039382619947,772.62254421724901,141.74989746532538,-2123.3261744208012,-1698.8467790628501,-2592.8717101246002,-1739.2600855244505,-1230.7456594244004,-1219.5747199677503,-1223.6279489301514,-1287.0708480706849,-1237.6881528954004,-1063.7549010384005,968.54067624439995,-71.731611913550296,374.89666717119871,-19.142034505100128,2847.6352167280993,2224.7798951584,3043.8914516985005,2148.9146127190998,1556.5299004981007,1090.6916931981004,247.2293261226996,133.32639382619982,780.10854421724889,141.9228974653256,-2125.3441744208012,-1706.2177790628502,-2594.3337101246007,-1747.1000855244506,-1231.0426594244,-1227.8797199677501,-1389.1639489301506,-1132.3948480706849,-1085.2781528954001,-1228.5699010384005]
[null,10273,"Nespelem Valley Elec Coop",39.164095626400012,-160.19710745129987,-1162.0921492928001,-534.49254817059978,-697.2294262913997,-310.08635128959986,-834.78692190899937,-273.44572294539989,-965.5255688553998,-286.86537106340006,-1351.2376534837999,-697.72977236279985,-533.12371554650008,-329.83972825304977,-222.88270764479967,-125.43978136710007,449.62440081240038,475.4405896232995,1819.7183532935996,1447.7449403435003,1784.2276032091004,1207.1790747168902,663.69639306760018,600.5238840095999,30.131095626399656,-103.98210745129995,-1108.0471492928004,-500.1315481705999,-632.83642629140013,-267.2203512896001,-788.11892190899971,-235.87972294540032,-908.80424567139994,-276.77970947140011,-1363.5146534838002,-708.45777236279991,-568.2107155465003,-355.77772825304987,-257.98470764479953,-153.6927813671,416.04240081240005,447.99058962329968,1784.5203532935993,1419.5819403435003,1784.5226032090995,1143.52407471689,594.62939306759972,608.56188400959991]
[null,10304,"Parkland L & W",934.41253123239949,395.95324530295011,632.22411539519999,646.49389186789995,1048.1555330650999,1064.7623719264002,907.73786404349994,1108.0220691261002,943.805826191101,1152.6641896630999,373.15561250170049,149.79240140020011,562.23838974975115,339.17061479057566,-1702.5953760368002,-991.6920389073498,-2170.6650522665996,-1213.3642560009498,-1387.8880230123996,-524.81074188524963,-1088.65986469565,-495.28158744313441,-342.8792761534005,-340.81826540639986,937.13077747399893,397.21226251075041,632.22437115199955,646.9910258914997,1045.8673958134996,1063.9319996639997,904.59082049749941,1106.9982617984997,965.62068876350077,1134.3425432634999,372.32996840450051,149.07414557700031,563.81979552874964,340.1366755588756,-1704.9383701680008,-992.91914320474962,-2172.5730871409996,-1214.2770662407502,-1388.2099627739999,-524.07152144624979,-1088.2183414502506,-494.63643499447471,-341.07400455900006,-339.91708946400013]
[null,10349,"Seattle City Light",27790.168818654987,20829.24426385398,95527.458098169562,67631.012351584155,83675.87877814981,59765.899866067222,96359.362903712899,76794.774354427878,73767.564984697819,69421.955598553657,80991.908522556565,59447.222155359545,-29479.71875959952,-15427.77764087118,-171513.69563576626,-109719.94174336531,-232403.7254235468,-137697.27225285812,-83570.368278295224,-43312.30766872938,-58516.369522628695,-21224.536184351629,55303.407829186763,35558.280989692939,27137.014686781738,20383.495335590138,94260.30577367681,66768.569650488585,82448.593169833388,58929.873997177579,95002.573817179014,75834.013018107449,79995.445890613337,72259.087396413495,79796.470061597589,58625.840676846943,-29750.796911058686,-15627.422015055345,-170877.64858141111,-109316.6148494199,-231362.7791059844,-137080.52022692232,-83513.261451301805,-43329.782279648643,-58630.957223682082,-21380.593934603632,54441.110087704408,34989.286320502375]
[null,10378,"Coulee Dam, City of",18.337761300399848,-26.73651746554998,48.882175459199857,100.46412367089999,418.55703007209991,378.62220357439992,300.56860033849989,331.57370990309994,230.41917901810007,267.60704953009997,20.630141770699993,49.415729314200007,2.3951348572499001,2.9589285933250267,-375.32680021280009,-249.01848624684999,-382.24326762860005,-243.42559309245007,-153.04178768040003,-84.681143727749998,-147.38781806615009,-97.348064645084946,-158.70984019140008,-130.92290065440005,22.683761300399851,-24.12351746554998,52.933175459199902,103.37212367090001,422.59303007209996,381.54520357439992,304.60960033850006,334.49170990309995,231.36143864209987,262.17067934210002,24.777141770699927,52.228729314199995,6.6261348572498946,5.6869285933250353,-371.06880021280017,-246.31748624685002,-377.79926762859998,-240.91059309245009,-148.73378768040004,-82.030143727749987,-142.92481806615012,-94.852064645084965,-154.44984019140009,-128.22290065440006]
[null,10436,"Vigilante Elec Coop",-1269.0060036140012,-947.27239569324956,-3150.7443898719994,-1289.7709079565011,-1257.9710812984995,15.153093296000407,-2137.0620852224993,30.350734366499637,-2276.8778259084993,-299.45916182849942,-2980.2446748994998,-1492.9836510469995,-1700.9726886912504,-811.61080153512421,-962.43838335200144,415.59897672725037,1684.3755086509991,1812.0706897232494,5520.3443719139996,5115.8195955337496,2630.4231999777494,2622.7131964867249,200.79387004900036,522.35567450399958,-1394.5420036140013,-882.95939569324946,-3176.5723898720007,-1311.6619079565007,-1258.7310812984997,5.9080932960014252,-2143.7320852224993,24.642734366500008,-2150.3017987484982,-300.21764824850015,-3002.7556748995003,-1515.2706510469998,-1730.02868869125,-834.89280153512436,-967.2943833520012,410.46197672724975,1713.1205086509999,1820.4976897232491,5568.8173719140013,5146.8105955337496,2742.6281999777511,2534.035196486725,96.707870049001031,601.1776745039997]
[null,10442,"Wasco Elec Coop",-392.03553894119977,-25.743122923349802,-1041.7790722976006,-199.93695685269995,773.22155882370043,1638.7870318368,374.49507138450099,1036.0484737306992,-1107.0926576142992,-69.149320350300059,-1273.6088836320996,-284.36768186259997,-122.26893717174971,-10.916324799974973,-940.66207808160016,-444.79911969944988,-760.98412175420071,-40.076364602650301,925.32050608119971,736.2776945832502,743.96940143844949,404.56266313125525,-192.86052278579973,269.90326740319961,-195.39289159680084,-190.54827697439987,-1044.1219323264004,-199.3806951327997,729.26911007680064,1607.1884765952,334.82166020800014,1010.1346937247999,-1017.4894713631993,6.2119542368000111,-1286.6313093343997,-291.47727648639966,-124.35103239199907,-12.008840378399327,-947.09697770240018,-448.39131072479995,-773.52217802879932,-46.568217489599647,922.68558055680023,735.21416392800029,502.21154122079952,644.8625227643206,11.136415468799896,67.775346764800361]
[null,11680,"Weiser, City of",387.89514374400005,92.650685952000231,-12.559645888000432,-38.356253376000041,194.414777856,287.40564838399996,239.48522335999996,238.05932601599989,133.03369241600012,142.64784473600002,-272.55452524800012,-241.80391308799994,165.68663136000032,-137.98326172799966,-471.28289580800038,-497.86296601599997,-409.47610169599966,-309.27344883200021,882.35453945600011,324.71652575999997,845.09400633599989,201.1566804544002,112.00030649600012,-46.100717184000132,486.22814374399968,2.5396859520001271,-6.9126458880000428,-34.755253376000155,200.93077785600008,291.95264838399999,246.50522335999995,242.55632601600018,116.61409305600046,148.8350450559999,-267.07852524800001,-238.41691308799977,170.7036313600006,-135.2272617279998,-466.38089580800033,-495.06696601599992,-404.10810169599972,-306.2204488320001,889.41353945600031,328.57352575999994,735.09000633599999,321.5126804544002,206.78230649599982,-133.17071718400007]
[null,12026,"Jefferson County PUD #1",2949.9124121655968,1765.2990115372995,1326.5747425087975,1230.769803302599,3807.3085047994027,3928.5469166015992,4243.4332058889995,3967.0930493333999,4081.4853554434012,3738.5460114114012,1525.9403047197993,1688.1371609788002,2955.3302997765022,1545.0778267240512,-4851.5174696992035,-2998.3920962708999,-7374.5486899403986,-3660.8496835492988,-4125.9459434855999,-2450.5560919134987,-3276.7829628111031,-2231.8879158726886,-1683.3182375396009,-808.46476772159986,3748.8354121655993,1198.3670115373006,1447.8347425087995,1311.3928033025986,3830.1305047993992,3944.6269166016009,4288.2822058890015,3996.8450493334003,4537.5670677794005,4141.3283675793991,1637.7073047197991,1763.2991609788005,3073.5212997765011,1619.0028267240505,-4709.5604696992013,-2905.5950962708994,-7232.9636899403995,-3570.4466835493004,-3984.5919434856005,-2364.6700919135001,-3650.0109628111022,-1633.3619158726888,-1001.6762375396011,-1263.3467677216013]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TRMbdForecast_CSP","index":15,"n_rows":139,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer System Peak less NLSL Peak (MW)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",1.0089999999999999,0,1.1839999999999999,0,1.3620000000000001,0,1.5109999999999999,0,1.248,0,1.2450000000000001,0,1.0920000000000001,0,0.86199999999999999,0,0.77600000000000002,0,0.67500000000000004,0,0.70699999999999996,0,0.81499999999999995,0,1.024,0,1.1970000000000001,0,1.373,0,1.52,0,1.4039999999999999,0,1.25,0,1.0960000000000001,0,0.86399999999999999,0,0.77600000000000002,0,0.67500000000000004,0,0.70699999999999996,0,0.81499999999999995,0]
[null,10015,"Asotin County PUD #1",1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0,1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0]
[null,10024,"Benton County PUD #1",231.28700000000001,0,252.952,0,303.05500000000001,0,314.34100000000001,0,263.94900000000001,0,246.941,0,272.15899999999999,0,311.55099999999999,0,403.529,0,425.07100000000003,0,409.262,0,257.483,0,231.809,0,253.52799999999999,0,303.755,0,315.06799999999998,0,264.55200000000002,0,247.50200000000001,0,272.78199999999998,0,312.27100000000002,0,404.47500000000002,0,426.07,0,410.221,0,258.06900000000002,0]
[null,10025,"Benton REA",73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0,73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0]
[null,10027,"Big Bend Elec Coop",81.584999999999994,0,54.478999999999999,0,63.31,0,59.776000000000003,0,56.460999999999999,0,54.673000000000002,0,92.561000000000007,0,129.03399999999999,0,142.779,0,139.97200000000001,0,132.36199999999999,0,111.187,0,82.38,0,55.274000000000001,0,64.105000000000004,0,60.570999999999998,0,57.256999999999998,0,55.468000000000004,0,93.355999999999995,0,129.82900000000001,0,143.57400000000001,0,140.767,0,133.15700000000001,0,111.982,0]
[null,10029,"Blachly Lane Elec Coop",30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0,30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0]
[null,10044,"Canby, City of",28.646000000000001,0,33.462000000000003,0,37.36,0,34.700000000000003,0,38.475999999999999,0,33.151000000000003,0,30.164000000000001,0,29.018000000000001,0,34.594999999999999,0,36.137999999999998,0,37.801000000000002,0,33.761000000000003,0,29.001000000000001,0,33.826999999999998,0,37.432000000000002,0,34.765999999999998,0,38.549999999999997,0,33.215000000000003,0,30.222000000000001,0,29.073,0,34.726999999999997,0,36.276000000000003,0,37.945999999999998,0,33.89,0]
[null,10046,"Central Electric Coop",146.06800000000001,0,203.80600000000001,0,233.988,0,207.721,0,202.89699999999999,0,171.64599999999999,0,163.48500000000001,0,147.15600000000001,0,140.85400000000001,0,145.398,0,142.40100000000001,0,134.56700000000001,0,148.80099999999999,0,206.53899999999999,0,236.72,0,210.453,0,205.62899999999999,0,174.37799999999999,0,166.21700000000001,0,149.88900000000001,0,143.58600000000001,0,148.131,0,145.13300000000001,0,137.29900000000001,0]
[null,10047,"Central Lincoln PUD",184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0,184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0]
[null,10055,"Albion, City of",0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0,0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0]
[null,10057,"Ashland, City of",24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0,24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0]
[null,10059,"Bandon, City of",11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0,11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0]
[null,10062,"Bonners Ferry, City of",12.093999999999999,0,13.73,0,15.879,0,15.127000000000001,0,14.417999999999999,0,13.073,0,12.356,0,11.58,0,10.760999999999999,0,11.32,0,11.395,0,10.641999999999999,0,12.198,0,13.82,0,15.946999999999999,0,15.208,0,14.722,0,13.175000000000001,0,12.464,0,11.694000000000001,0,10.874000000000001,0,11.435,0,11.509,0,10.755000000000001,0]
[null,10074,"Forest Grove, City of",40.198,0,45.884,0,49.186,0,48.618000000000002,0,53.564999999999998,0,47.332999999999998,0,43.008000000000003,0,36.500999999999998,0,47.609000000000002,0,47.725999999999999,0,46.302,0,43.786999999999999,0,40.195999999999998,0,45.881999999999998,0,49.183,0,48.616999999999997,0,53.563000000000002,0,47.33,0,43.006,0,36.499000000000002,0,48.133000000000003,0,48.252000000000002,0,46.811,0,44.268999999999998,0]
[null,10087,"Port Angeles, City of",64.494,0,75.483000000000004,0,83.915999999999997,0,86.462999999999994,0,80.911000000000001,0,74.721000000000004,0,69.459000000000003,0,57.722999999999999,0,51.869,0,48.191000000000003,0,48.265000000000001,0,54.947000000000003,0,64.494,0,75.483000000000004,0,83.915999999999997,0,86.462999999999994,0,80.911000000000001,0,74.721000000000004,0,69.459000000000003,0,57.722999999999999,0,51.869,0,48.191000000000003,0,48.265000000000001,0,54.947000000000003,0]
[null,10106,"Clearwater Power",35.604999999999997,0,43.77,0,49.837000000000003,0,46.021999999999998,0,46.094000000000001,0,40.35,0,36.665999999999997,0,32.435000000000002,0,28.312000000000001,0,29.663,0,29.673999999999999,0,29.523,0,35.780999999999999,0,43.947000000000003,0,50.012999999999998,0,46.2,0,46.274000000000001,0,40.524999999999999,0,36.843000000000004,0,32.610999999999997,0,28.488,0,29.838000000000001,0,29.850999999999999,0,29.699000000000002,0]
[null,10136,"Douglas Electric Cooperative",28.405999999999999,0,31.276,0,39.488,0,37.466000000000001,0,36.241,0,35.668999999999997,0,31.417999999999999,0,25.183,0,23.859000000000002,0,26.113,0,27.553000000000001,0,21.443999999999999,0,28.475000000000001,0,31.352,0,39.585000000000001,0,37.557000000000002,0,36.33,0,35.756,0,31.495000000000001,0,25.244,0,23.917000000000002,0,26.175999999999998,0,27.62,0,21.495999999999999,0]
[null,10174,"Farmers Elec Coop",0.69299999999999995,0,0.73799999999999999,0,1.0489999999999999,0,1.0329999999999999,0,0.873,0,0.753,0,0.68400000000000005,0,0.56799999999999995,0,0.61399999999999999,0,0.63100000000000001,0,0.58699999999999997,0,0.54100000000000004,0,0.69299999999999995,0,0.73799999999999999,0,1.0489999999999999,0,1.0329999999999999,0,0.873,0,0.753,0,0.68400000000000005,0,0.56799999999999995,0,0.61399999999999999,0,0.63100000000000001,0,0.58699999999999997,0,0.54100000000000004,0]
[null,10202,"Hood River Elec Coop",23.42,0,24.097000000000001,0,24.239000000000001,0,24.289000000000001,0,26.533000000000001,0,23.876999999999999,0,22.13,0,17.536999999999999,0,16.234000000000002,0,16.984999999999999,0,21.478999999999999,0,22.033000000000001,0,23.420999999999999,0,24.097999999999999,0,24.239000000000001,0,24.289000000000001,0,26.533000000000001,0,23.876999999999999,0,22.13,0,17.536000000000001,0,16.363,0,17.120999999999999,0,21.651,0,22.21,0]
[null,10203,"Idaho County L & P",9.2650000000000006,0,11.756,0,13.425000000000001,0,13.356,0,12.523999999999999,0,10.98,0,9.4339999999999993,0,8.4779999999999998,0,7.7060000000000004,0,9.1010000000000009,0,8.68,0,7.4859999999999998,0,9.3030000000000008,0,11.805,0,13.478999999999999,0,13.411,0,12.576000000000001,0,11.025,0,9.4730000000000008,0,8.5120000000000005,0,7.7389999999999999,0,9.14,0,8.7170000000000005,0,7.5170000000000003,0]
[null,10239,"Lincoln Elec Coop (MT)",20.981000000000002,0,26.346,0,33.146999999999998,0,30.568999999999999,0,35.441000000000003,0,25.209,0,23.064,0,16.853000000000002,0,14.834,0,15.590999999999999,0,15.468,0,15.154999999999999,0,21.084,0,26.475999999999999,0,33.313000000000002,0,30.722000000000001,0,35.618000000000002,0,25.334,0,23.178000000000001,0,16.934999999999999,0,14.877000000000001,0,15.635999999999999,0,15.513999999999999,0,15.198,0]
[null,10273,"Nespelem Valley Elec Coop",11.847,0,9.0210000000000008,0,11.016999999999999,0,11.445,0,10.194000000000001,0,9.9009999999999998,0,10.813000000000001,0,12.016,0,14.256,0,16.247,0,16.096,0,13.481999999999999,0,12.058,0,9.3580000000000005,0,11.393000000000001,0,11.798,0,10.438000000000001,0,10.039999999999999,0,10.875999999999999,0,12.079000000000001,0,14.318,0,16.309999999999999,0,16.158999999999999,0,13.545,0]
[null,10304,"Parkland L & W",16.814,0,22.646999999999998,0,25.623000000000001,0,26.004999999999999,0,24.576000000000001,0,20.297999999999998,0,17.831,0,15.868,0,14.026,0,13.599,0,13.771000000000001,0,15.651,0,16.901,0,22.748000000000001,0,25.721,0,26.103000000000002,0,24.673999999999999,0,20.388999999999999,0,17.920999999999999,0,15.96,0,14.124000000000001,0,13.694000000000001,0,13.865,0,15.75,0]
[null,10349,"Seattle City Light",1312,0,1523,0,1668,0,1713,0,1632,0,1515,0,1389,0,1198,0,1174,0,1247,0,1232,0,1161,0,1347,0,1530,0,1691,0,1708,0,1614,0,1519,0,1383,0,1196,0,1163,0,1255,0,1236,0,1169,0]
[null,10378,"Coulee Dam, City of",2.85,0,3.911,0,4.8550000000000004,0,5.14,0,4.6840000000000002,0,3.9740000000000002,0,3.3980000000000001,0,2.161,0,2.3170000000000002,0,2.5529999999999999,0,2.5099999999999998,0,2.274,0,2.863,0,3.9289999999999998,0,4.8780000000000001,0,5.165,0,4.7060000000000004,0,3.9929999999999999,0,3.4140000000000001,0,2.1709999999999998,0,2.327,0,2.5649999999999999,0,2.5209999999999999,0,2.2850000000000001,0]
[null,10436,"Vigilante Elec Coop",25.219000000000001,0,25.495000000000001,0,30.878,0,30.878,0,29.116,0,26.795999999999999,0,25.117999999999999,0,36.893999999999998,0,41.024000000000001,0,45.087000000000003,0,39.646999999999998,0,33.590000000000003,0,25.462,0,25.741,0,31.175999999999998,0,31.175999999999998,0,29.396000000000001,0,27.053999999999998,0,25.36,0,37.25,0,41.42,0,45.518999999999998,0,40.026000000000003,0,33.911000000000001,0]
[null,10442,"Wasco Elec Coop",17.164000000000001,0,19.934000000000001,0,25.687000000000001,0,26.315000000000001,0,22.986999999999998,0,20.087,0,17.914000000000001,0,16.946999999999999,0,20.167999999999999,0,20.731999999999999,0,20.577000000000002,0,17.78,0,17.303999999999998,0,20.021000000000001,0,25.617999999999999,0,26.265000000000001,0,24.140999999999998,0,20.134,0,17.978999999999999,0,17.004999999999999,0,20.213999999999999,0,20.795000000000002,0,20.646000000000001,0,17.855,0]
[null,11680,"Weiser, City of",8.0340000000000007,0,9.343,0,10.128,0,10.073,0,9.2789999999999999,0,8.8689999999999998,0,8.3490000000000002,0,7.524,0,10.722,0,11.33,0,11.162000000000001,0,8.3510000000000009,0,8.0489999999999995,0,9.36,0,10.147,0,10.093,0,9.2959999999999994,0,8.8859999999999992,0,8.3650000000000002,0,7.5380000000000003,0,10.742000000000001,0,11.352,0,11.183999999999999,0,8.3670000000000009,0]
[null,12026,"Jefferson County PUD #1",59.784999999999997,0,81.819999999999993,0,94.567999999999998,0,97.305999999999997,0,89.772000000000006,0,80.929000000000002,0,71.134,0,58.436,0,49.981999999999999,0,42.783000000000001,0,42.78,0,53.076000000000001,0,60.042999999999999,0,82.135000000000005,0,94.853999999999999,0,97.605000000000004,0,90.049000000000007,0,81.206999999999994,0,71.405000000000001,0,58.716000000000001,0,50.264000000000003,0,43.036000000000001,0,43.06,0,53.384,0]
[null,10298,"PNGC Aggregate",866.1045499999999,0,1047.0101999999997,0,1206.7954499999998,0,1179.2606499999999,0,1123.1517500000002,0,1003.6284499999997,0,938.43374999999992,0,825.3894499999999,0,813.60659999999996,0,876.97064999999998,0,845.10669999999982,0,788.46864999999991,0,874.45124999999996,0,1056.2166499999998,0,1216.5671499999999,0,1189.1378000000002,0,1122.1760999999999,0,1012.3817499999999,0,946.91250000000002,0,833.39699999999982,0,821.36715000000004,0,885.20714999999996,0,853.15415000000007,0,796.43820000000005,0]

{"sheet":"TRMbdForecast_Existing","index":16,"n_rows":139,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293]
[null,10074,"Forest Grove, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865]
[null,10087,"Port Angeles, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10136,"Douglas Electric Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10174,"Farmers Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10202,"Hood River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10203,"Idaho County L & P",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10239,"Lincoln Elec Coop (MT)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10273,"Nespelem Valley Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10304,"Parkland L & W",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10349,"Seattle City Light",247672,199294,169645,140031,215768,189579,182967,148279,158098,121007,159715,129563,278693,207542,356560,285146,413653,334810,283897,227855,269609,198730,163138,146633,251238,185461,169608,139999,215770,189579,182969,148279,152809,118235,159718,129563,278361,207299,356187,284850,413294,334522,283482,227527,259208,208391,169577,139543]
[null,10378,"Coulee Dam, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10436,"Vigilante Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10442,"Wasco Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",4874,3783,4540,3613,4455,3806,4603,3603,4450,3251,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5933,4172,4314,3671,5060,3597,4540,3613,4455,3806,4603,3603,4272,3163,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5712,4393,4494,3491]

{"sheet":"TRMbdForecast_CDQ","index":17,"n_rows":139,"n_cols":51,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Customer Demand Quantity (MW)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10005,"Alder Mutual",0.24399999999999999,0,0.29399999999999998,0,0.33900000000000002,0,0.35499999999999998,0,0.27100000000000002,0,0.252,0,0.315,0,0.23699999999999999,0,0.114,0,8.6999999999999994E-2,0,6.7000000000000004E-2,0,0.189,0,0.24399999999999999,0,0.29399999999999998,0,0.33900000000000002,0,0.35499999999999998,0,0.27100000000000002,0,0.252,0,0.315,0,0.23699999999999999,0,0.114,0,8.6999999999999994E-2,0,6.7000000000000004E-2,0,0.189,0]
[null,10015,"Asotin County PUD #1",0.91400000000000003,0,1.0840000000000001,0,0.94199999999999995,0,0.875,0,0.84599999999999997,0,0.76300000000000001,0,0.61699999999999999,0,0.89700000000000002,0,1.2709999999999999,0,1.0149999999999999,0,1.4039999999999999,0,1.0369999999999999,0,0.91400000000000003,0,1.0840000000000001,0,0.94199999999999995,0,0.875,0,0.84599999999999997,0,0.76300000000000001,0,0.61699999999999999,0,0.89700000000000002,0,1.2709999999999999,0,1.0149999999999999,0,1.4039999999999999,0,1.0369999999999999,0]
[null,10024,"Benton County PUD #1",39.695999999999998,0,57.259,0,45.258000000000003,0,64.307000000000002,0,77.588999999999999,0,45.642000000000003,0,38.215000000000003,0,92.688999999999993,0,76.248999999999995,0,43.356000000000002,0,66.885999999999996,0,56.634999999999998,0,39.695999999999998,0,57.259,0,45.258000000000003,0,64.307000000000002,0,77.588999999999999,0,45.642000000000003,0,38.215000000000003,0,92.688999999999993,0,76.248999999999995,0,43.356000000000002,0,66.885999999999996,0,56.634999999999998,0]
[null,10025,"Benton REA",10.082000000000001,0,18.416,0,14.592000000000001,0,19.350999999999999,0,24.798999999999999,0,20.215,0,21.045999999999999,0,18.058,0,15.269,0,8.3559999999999999,0,10.484999999999999,0,12.275,0,10.082000000000001,0,18.416,0,14.592000000000001,0,19.350999999999999,0,24.798999999999999,0,20.215,0,21.045999999999999,0,18.058,0,15.269,0,8.3559999999999999,0,10.484999999999999,0,12.275,0]
[null,10027,"Big Bend Elec Coop",11.759,0,8.4619999999999997,0,6.63,0,7.7210000000000001,0,11.914999999999999,0,10.442,0,15.145,0,25.015999999999998,0,15.09,0,6.4240000000000004,0,4.7549999999999999,0,14.824,0,11.759,0,8.4619999999999997,0,6.63,0,7.7210000000000001,0,11.914999999999999,0,10.442,0,15.145,0,25.015999999999998,0,15.09,0,6.4240000000000004,0,4.7549999999999999,0,14.824,0]
[null,10029,"Blachly Lane Elec Coop",5.8780000000000001,0,5.7320000000000002,0,7.0350000000000001,0,5.4370000000000003,0,6.3040000000000003,0,5.2709999999999999,0,6.4770000000000003,0,4.7370000000000001,0,2.8849999999999998,0,2.9420000000000002,0,1.8779999999999999,0,3.9340000000000002,0,5.8780000000000001,0,5.7320000000000002,0,7.0350000000000001,0,5.4370000000000003,0,6.3040000000000003,0,5.2709999999999999,0,6.4770000000000003,0,4.7370000000000001,0,2.8849999999999998,0,2.9420000000000002,0,1.8779999999999999,0,3.9340000000000002,0]
[null,10044,"Canby, City of",3.8119999999999998,0,5.6870000000000003,0,4.8769999999999998,0,5.1559999999999997,0,6.4820000000000002,0,4.7140000000000004,0,4.7619999999999996,0,3.73,0,4.3920000000000003,0,5.9589999999999996,0,5.0720000000000001,0,3.931,0,3.8119999999999998,0,5.6870000000000003,0,4.8769999999999998,0,5.1559999999999997,0,6.4820000000000002,0,4.7140000000000004,0,4.7619999999999996,0,3.73,0,4.3920000000000003,0,5.9589999999999996,0,5.0720000000000001,0,3.931,0]
[null,10046,"Central Electric Coop",49.109000000000002,0,60.539000000000001,0,52.265000000000001,0,52.540999999999997,0,65.195999999999998,0,45.64,0,44.616999999999997,0,29.254000000000001,0,14.999000000000001,0,14.798,0,11.539,0,21.504999999999999,0,49.109000000000002,0,60.539000000000001,0,52.265000000000001,0,52.540999999999997,0,65.195999999999998,0,45.64,0,44.616999999999997,0,29.254000000000001,0,14.999000000000001,0,14.798,0,11.539,0,21.504999999999999,0]
[null,10047,"Central Lincoln PUD",30.509,0,41.689,0,33.81,0,36.450000000000003,0,47.572000000000003,0,33.5,0,34.112000000000002,0,26.236000000000001,0,8.0489999999999995,0,2.4390000000000001,0,0,0,16.614000000000001,0,30.509,0,41.689,0,33.81,0,36.450000000000003,0,47.572000000000003,0,33.5,0,34.112000000000002,0,26.236000000000001,0,8.0489999999999995,0,2.4390000000000001,0,0,0,16.614000000000001,0]
[null,10055,"Albion, City of",0.17599999999999999,0,0.253,0,0.17100000000000001,0,0.182,0,0.20399999999999999,0,0.186,0,0.312,0,0.17499999999999999,0,9.2999999999999999E-2,0,5.5E-2,0,6.0999999999999999E-2,0,0.13500000000000001,0,0.17599999999999999,0,0.253,0,0.17100000000000001,0,0.182,0,0.20399999999999999,0,0.186,0,0.312,0,0.17499999999999999,0,9.2999999999999999E-2,0,5.5E-2,0,6.0999999999999999E-2,0,0.13500000000000001,0]
[null,10057,"Ashland, City of",5.1660000000000004,0,6.4509999999999996,0,5.8689999999999998,0,5.0940000000000003,0,5.6159999999999997,0,5.2640000000000002,0,4.6509999999999998,0,5.9880000000000004,0,8.0269999999999992,0,9.5459999999999994,0,8.6440000000000001,0,5.7409999999999997,0,5.1660000000000004,0,6.4509999999999996,0,5.8689999999999998,0,5.0940000000000003,0,5.6159999999999997,0,5.2640000000000002,0,4.6509999999999998,0,5.9880000000000004,0,8.0269999999999992,0,9.5459999999999994,0,8.6440000000000001,0,5.7409999999999997,0]
[null,10059,"Bandon, City of",3.4279999999999999,0,3.42,0,3.3260000000000001,0,3.2450000000000001,0,4.0880000000000001,0,3.1059999999999999,0,3.6560000000000001,0,2.3820000000000001,0,1.2130000000000001,0,0.80100000000000005,0,0.93500000000000005,0,2.052,0,3.4279999999999999,0,3.42,0,3.3260000000000001,0,3.2450000000000001,0,4.0880000000000001,0,3.1059999999999999,0,3.6560000000000001,0,2.3820000000000001,0,1.2130000000000001,0,0.80100000000000005,0,0.93500000000000005,0,2.052,0]
[null,10062,"Bonners Ferry, City of",2.0779999999999998,0,1.913,0,1.5669999999999999,0,1.8580000000000001,0,1.6779999999999999,0,1.752,0,1.681,0,1.974,0,1.671,0,1.4390000000000001,0,1.518,0,1.6719999999999999,0,2.0779999999999998,0,1.913,0,1.5669999999999999,0,1.8580000000000001,0,1.6779999999999999,0,1.752,0,1.681,0,1.974,0,1.671,0,1.4390000000000001,0,1.518,0,1.6719999999999999,0]
[null,10074,"Forest Grove, City of",7.3949999999999996,0,8.0570000000000004,0,7.6929999999999996,0,7.9290000000000003,0,9.9109999999999996,0,7.4240000000000004,0,8.6449999999999996,0,4.8449999999999998,0,4.431,0,6.1020000000000003,0,4.6710000000000003,0,3.077,0,7.3949999999999996,0,8.0570000000000004,0,7.6929999999999996,0,7.9290000000000003,0,9.9109999999999996,0,7.4240000000000004,0,8.6449999999999996,0,4.8449999999999998,0,4.431,0,6.1020000000000003,0,4.6710000000000003,0,3.077,0]
[null,10087,"Port Angeles, City of",31.260999999999999,0,26.445,0,20.111999999999998,0,27.709,0,22.663,0,26.97,0,25.707999999999998,0,35.03,0,21.573,0,21.751000000000001,0,22.881,0,21.655999999999999,0,31.260999999999999,0,26.445,0,20.111999999999998,0,27.709,0,22.663,0,26.97,0,25.707999999999998,0,35.03,0,21.573,0,21.751000000000001,0,22.881,0,21.655999999999999,0]
[null,10106,"Clearwater Power",8.1720000000000006,0,7.8970000000000002,0,8.1170000000000009,0,7.91,0,9.8529999999999998,0,8.1769999999999996,0,7.2190000000000003,0,6.0620000000000003,0,3.202,0,3.157,0,3.42,0,4.4240000000000004,0,8.1720000000000006,0,7.8970000000000002,0,8.1170000000000009,0,7.91,0,9.8529999999999998,0,8.1769999999999996,0,7.2190000000000003,0,6.0620000000000003,0,3.202,0,3.157,0,3.42,0,4.4240000000000004,0]
[null,10136,"Douglas Electric Cooperative",8.2430000000000003,0,6.9690000000000003,0,6.8390000000000004,0,6.4969999999999999,0,10.634,0,9.1809999999999992,0,8.6959999999999997,0,6.28,0,4.133,0,4.4390000000000001,0,3.25,0,3.8180000000000001,0,8.2430000000000003,0,6.9690000000000003,0,6.8390000000000004,0,6.4969999999999999,0,10.634,0,9.1809999999999992,0,8.6959999999999997,0,6.28,0,4.133,0,4.4390000000000001,0,3.25,0,3.8180000000000001,0]
[null,10174,"Farmers Elec Coop",0.20699999999999999,0,0.27800000000000002,0,0.19500000000000001,0,0.184,0,0.23200000000000001,0,0.20499999999999999,0,0.23699999999999999,0,0.13300000000000001,0,0.104,0,0.111,0,0.129,0,0.16400000000000001,0,0.20699999999999999,0,0.27800000000000002,0,0.19500000000000001,0,0.184,0,0.23200000000000001,0,0.20499999999999999,0,0.23699999999999999,0,0.13300000000000001,0,0.104,0,0.111,0,0.129,0,0.16400000000000001,0]
[null,10202,"Hood River Elec Coop",3.3119999999999998,0,3.36,0,2.5150000000000001,0,4.1539999999999999,0,4.4089999999999998,0,4.0460000000000003,0,8.4689999999999994,0,4.3170000000000002,0,1.5149999999999999,0,1.65,0,2.3490000000000002,0,1.3680000000000001,0,3.3119999999999998,0,3.36,0,2.5150000000000001,0,4.1539999999999999,0,4.4089999999999998,0,4.0460000000000003,0,8.4689999999999994,0,4.3170000000000002,0,1.5149999999999999,0,1.65,0,2.3490000000000002,0,1.3680000000000001,0]
[null,10203,"Idaho County L & P",2.294,0,2.335,0,2.3149999999999999,0,2.3069999999999999,0,2.8839999999999999,0,2.335,0,2.0169999999999999,0,1.3839999999999999,0,0.88100000000000001,0,1.014,0,1.2709999999999999,0,0.88400000000000001,0,2.294,0,2.335,0,2.3149999999999999,0,2.3069999999999999,0,2.8839999999999999,0,2.335,0,2.0169999999999999,0,1.3839999999999999,0,0.88100000000000001,0,1.014,0,1.2709999999999999,0,0.88400000000000001,0]
[null,10239,"Lincoln Elec Coop (MT)",5.2510000000000003,0,5.23,0,4.1929999999999996,0,5.923,0,5.9470000000000001,0,5.7729999999999997,0,4.3040000000000003,0,3.774,0,2.0920000000000001,0,1.1479999999999999,0,1.0029999999999999,0,3.8069999999999999,0,5.2510000000000003,0,5.23,0,4.1929999999999996,0,5.923,0,5.9470000000000001,0,5.7729999999999997,0,4.3040000000000003,0,3.774,0,2.0920000000000001,0,1.1479999999999999,0,1.0029999999999999,0,3.8069999999999999,0]
[null,10273,"Nespelem Valley Elec Coop",1.8069999999999999,0,2.2130000000000001,0,1.367,0,1.7949999999999999,0,2.0659999999999998,0,2.194,0,3.7919999999999998,0,2.3719999999999999,0,1.4059999999999999,0,1.179,0,0.71899999999999997,0,1.246,0,1.8069999999999999,0,2.2130000000000001,0,1.367,0,1.7949999999999999,0,2.0659999999999998,0,2.194,0,3.7919999999999998,0,2.3719999999999999,0,1.4059999999999999,0,1.179,0,0.71899999999999997,0,1.246,0]
[null,10304,"Parkland L & W",3.9529999999999998,0,5.22,0,2.8109999999999999,0,3.5870000000000002,0,4.4130000000000003,0,4.1479999999999997,0,3.05,0,2.3610000000000002,0,0.72,0,1.4019999999999999,0,1.079,0,1.357,0,3.9529999999999998,0,5.22,0,2.8109999999999999,0,3.5870000000000002,0,4.4130000000000003,0,4.1479999999999997,0,3.05,0,2.3610000000000002,0,0.72,0,1.4019999999999999,0,1.079,0,1.357,0]
[null,10349,"Seattle City Light",175.792,0,206.482,0,163.255,0,146.78299999999999,0,134.68100000000001,0,116.598,0,160.57599999999999,0,114.265,0,170.88900000000001,0,159.02500000000001,0,102.818,0,63.36,0,175.792,0,206.482,0,163.255,0,146.78299999999999,0,134.68100000000001,0,116.598,0,160.57599999999999,0,114.265,0,170.88900000000001,0,159.02500000000001,0,102.818,0,63.36,0]
[null,10378,"Coulee Dam, City of",0.995,0,1.1930000000000001,0,0.52900000000000003,0,0.78300000000000003,0,1.0129999999999999,0,0.96499999999999997,0,0.85899999999999999,0,0.43099999999999999,0,0.34699999999999998,0,0.34100000000000003,0,0.38200000000000001,0,0.191,0,0.995,0,1.1930000000000001,0,0.52900000000000003,0,0.78300000000000003,0,1.0129999999999999,0,0.96499999999999997,0,0.85899999999999999,0,0.43099999999999999,0,0.34699999999999998,0,0.34100000000000003,0,0.38200000000000001,0,0.191,0]
[null,10436,"Vigilante Elec Coop",3.4660000000000002,0,5.0460000000000003,0,5.2220000000000004,0,4.2140000000000004,0,5.7409999999999997,0,4.5750000000000002,0,2.3159999999999998,0,7.7149999999999999,0,4.4219999999999997,0,2.9780000000000002,0,4.0860000000000003,0,4.2859999999999996,0,3.4660000000000002,0,5.0460000000000003,0,5.2220000000000004,0,4.2140000000000004,0,5.7409999999999997,0,4.5750000000000002,0,2.3159999999999998,0,7.7149999999999999,0,4.4219999999999997,0,2.9780000000000002,0,4.0860000000000003,0,4.2859999999999996,0]
[null,10442,"Wasco Elec Coop",4.3840000000000003,0,5.0039999999999996,0,4.0330000000000004,0,5.8090000000000002,0,7.1929999999999996,0,4.8680000000000003,0,5.1539999999999999,0,3.2970000000000002,0,2.9169999999999998,0,3.0630000000000002,0,3.5139999999999998,0,3.552,0,4.3840000000000003,0,5.0039999999999996,0,4.0330000000000004,0,5.8090000000000002,0,7.1929999999999996,0,4.8680000000000003,0,5.1539999999999999,0,3.2970000000000002,0,2.9169999999999998,0,3.0630000000000002,0,3.5139999999999998,0,3.552,0]
[null,11680,"Weiser, City of",1.1439999999999999,0,1.492,0,1.133,0,1.4039999999999999,0,1.335,0,1.3759999999999999,0,1.2,0,1.228,0,2.3919999999999999,0,1.629,0,2.67,0,2.1219999999999999,0,1.1439999999999999,0,1.492,0,1.133,0,1.4039999999999999,0,1.335,0,1.3759999999999999,0,1.2,0,1.228,0,2.3919999999999999,0,1.629,0,2.67,0,2.1219999999999999,0]
[null,12026,"Jefferson County PUD #1",20.221,0,19.353000000000002,0,19.888000000000002,0,15.131,0,18.797999999999998,0,18.713000000000001,0,16.811,0,14.808,0,7.7619999999999996,0,2.8839999999999999,0,2.415,0,8.6809999999999992,0,20.221,0,19.353000000000002,0,19.888000000000002,0,15.131,0,18.797999999999998,0,18.713000000000001,0,16.811,0,14.808,0,7.7619999999999996,0,2.8839999999999999,0,2.415,0,8.6809999999999992,0]
[null,10298,"PNGC Aggregate",167.59800000000001,0,203.06399999999999,0,143.179,0,168.755,0,227.52199999999999,0,159.56800000000001,0,154.1,0,75.454999999999998,0,38.250999999999998,0,32.799999999999997,0,28.911999999999999,0,62.253,0,167.59800000000001,0,203.06399999999999,0,143.179,0,168.755,0,227.52199999999999,0,159.56800000000001,0,154.1,0,75.454999999999998,0,38.250999999999998,0,32.799999999999997,0,28.911999999999999,0,62.253,0]

{"sheet":"Actuals Rates","index":18,"n_rows":94,"n_cols":20,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_REP2022.xls"]
[]
[]
[null,"Costs ($000)",2022,2023,"Rate Period",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH","MarginalDemand"]
[null,"Composite",2559204.5969711118,2605041.5968466764,5164246.1938177887,null,"2021-10-01",240598.48076923069,{"$f":"IF(Init!$B$27=\"No\",T6,$H$39*T6/AVERAGE($T$6:$T$17))","v":9.8699999999999992},2374707.0051923068,-197717.800075423,111102.77494334755,29.92,28.27,-2774841.1306082211,2920790.2645354997,1633134.1562275002,416,328,9.8699999999999992]
[null,"Non-Slice",153612.72516092777,145002.09211784913,298614.8172787769,null,"2021-11-01",311366,{"$f":"IF(Init!$B$27=\"No\",T7,$H$39*T7/AVERAGE($T$6:$T$17))","v":10.46},3256888.3600000003,-390111.24178018811,-64236.252998713702,31.71,29.14,-14242271.889232282,3537945.1705555003,2227488.4194209999,400,321,10.46]
[null,"Slice",0,0,0,null,"2021-12-01",662406.60336538462,{"$f":"IF(Init!$B$27=\"No\",T8,$H$39*T8/AVERAGE($T$6:$T$17))","v":12.78},8465556.3910096157,280709.1124624426,121448.40271946962,38.76,32.049999999999997,14772706.506203275,3223872.7356785,2419334.9120455002,416,328,12.78]
[null,"Tier 2",46009.386494016624,48974.658380774446,94984.04487479107,null,"2022-01-01",513053.09250000003,{"$f":"IF(Init!$B$27=\"No\",T9,$H$39*T9/AVERAGE($T$6:$T$17))","v":11.31},5802630.4761750009,676660.6310354186,475163.32208860043,34.29,25.85,35485664.914194822,2651579.7252024999,2009469.8153045001,400,344,11.31]
[null,"Total Costs",2758826.7086260561,2799018.3473453,5557845.0559713561,null,"2022-02-01",347566.25,{"$f":"IF(Init!$B$27=\"No\",T10,$H$39*T10/AVERAGE($T$6:$T$17))","v":11.47},3986584.8875000002,544800.21335585485,297572.08491503354,34.79,28.29,27371913.704896487,2346690.1216629995,1693143.6717284999,384,288,11.47]
[null,null,null,null,null,null,"2022-03-01",549172.0694444445,{"$f":"IF(Init!$B$27=\"No\",T11,$H$39*T11/AVERAGE($T$6:$T$17))","v":9.09},4991974.1112500001,117233.02355765394,151909.25664830368,27.57,28.44,7552413.7185622761,2961839.2513114996,1860906.497004,432,311,9.09]
[null,"Adjustments",null,null,null,null,"2022-04-01",504335.39423076925,{"$f":"IF(Init!$B$27=\"No\",T12,$H$39*T12/AVERAGE($T$6:$T$17))","v":6.83},3444610.7425961541,237065.11440718954,227947.11666190013,20.71,25.66,10758741.532917254,2307313.6325114998,1436906.3942220001,416,304,6.83]
[null,null,null,null,null,null,"2022-05-01",330867.33999999997,{"$f":"IF(Init!$B$27=\"No\",T13,$H$39*T13/AVERAGE($T$6:$T$17))","v":5.36},1773448.9423999998,-809107.61594691791,38570.086242848542,16.28,16.3,-12543579.581857393,3495709.6741295001,1691934.7265655,400,344,5.36]
[null,"Revenues from Rate Pools to Composite Cost Pool",2022,2023,"Rate Period",null,"2022-06-01",524741.7259615385,{"$f":"IF(Init!$B$27=\"No\",T14,$H$39*T14/AVERAGE($T$6:$T$17))","v":5.65},2964790.7516826927,-1059927.1537242546,323.41281014848209,17.149999999999999,10.62,-18174316.042327188,3952932.9129210003,1590173.7540925001,416,304,5.65]
[null,"DSI Revenue Credit",-4277.3327999999992,-4277.3327999999992,-8554.6655999999984,null,"2022-07-01",490206.24000000022,{"$f":"IF(Init!$B$27=\"No\",T15,$H$39*T15/AVERAGE($T$6:$T$17))","v":12.14},5951103.7536000032,-537766.35472244117,177800.91169557659,36.83,21.36,-16008107.370609991,3505339.3100824999,1757589.469515,400,344,12.14]
[null,"Exchange Revenues",0,0,0,null,"2022-08-01",636317.34722222248,{"$f":"IF(Init!$B$27=\"No\",T16,$H$39*T16/AVERAGE($T$6:$T$17))","v":11.83},7527634.2176388921,-390177.78675676213,103370.54898184206,35.869999999999997,26.85,-11220177.970802596,3425259.1536944997,1660955.4979559998,432,312,11.83]
[null,"Unused RHWM Credit Reallocation",-86167.760896540989,-79301.384944645775,-165469.14584118675,null,"2023-02-01",357502.7109375,{"$f":"IF(Init!$B$27=\"No\",T22,$H$39*T22/AVERAGE($T$6:$T$17))","v":11.47},4100556.0944531253,565494.24557642278,311507.06012275582,34.79,28.29,28486079.534476511,2346690.1216629995,1693143.6717284999,384,288,11.47]
[null,"Transmission Losses Adjustment Reallocation",-30186.655665504524,-30577.444294714347,-60764.099960218868,null,"2023-07-01",498207.49500000011,{"$f":"IF(Init!$B$27=\"No\",T27,$H$39*T27/AVERAGE($T$6:$T$17))","v":12.14},6048238.9893000014,-523002.40519816038,189954.67536540379,36.83,21.36,-15204746.717643222,3505339.3100824999,1757589.469515,400,344,12.14]
[null,"Total",59991.512051311955,60518.875873211866,120510.38792452382,null,"LSTUR",-6.11]
[null,"Non-Slice Revenues, Credits, and Costs",2022,2023,"Rate Period",null,"Annual Demand Rate",9.67]
[null,"NR Revenues from ESS services",0,0,0]
[null,"Non-Slice Tier 2 Rate Design Debit/(Credit)",0,0,0]
[]
[null,"Non-Slice",-305952.01096429036,-268338.61269072641,-574290.62365501677]
[null,"Billing Determinants",2022,2023,"Rate Period"]
[null,"Annual TRM Rates ($000/percent)",2022,2023,"Rate Period"]
[null,"Composite",23786.020315406466,24175.358143952759,23981.008006811629]
[null,"Composite",1982168.3596172053,2014613.1786627297,1998417.3339009692]
[null,"Tier 2 Short Term",34.39,32.99,33.654742215524379]
[]
[null,"IP Load, Oct-Sep, MWh",105119.99999999999,105119.99999999999]
[null,"sum of SSL, Dec-Sep, MWh",35237040.670358315,35388353.268864192]
[null,"IP Load, Dec-Sep, MWh",87539.999999999985,87539.999999999985]

{"sheet":"Forecast Rates","index":19,"n_rows":83,"n_cols":20,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAMmodel_RAM2024 12.2.2022"]
[]
[]
[null,"Costs ($000)",2024,2025,"Rate Period",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH"]
[null,"Composite",2696652.3956625951,2750890.8080367078,5447543.2036993029,null,"2023-10-01",273472.96105769213,{"$f":"IF(Init!$B$27=\"No\",T6,$H$39*T6/AVERAGE($T$6:$T$17))","v":10.37},2835914.6061682673,195370.04689857623,146771.73678752771,47.71,32.909999999999997,14151362.795208609,2552444.0360000003,1666359.7254999999,416,328,10.37]
[null,"Non-Slice",273682.28036175208,261470.94395638982,535153.22431814193,null,"2023-11-01",339133.43999999959,{"$f":"IF(Init!$B$27=\"No\",T7,$H$39*T7/AVERAGE($T$6:$T$17))","v":8.75},2967417.5999999964,-64109.15323564424,102091.17924406216,40.299999999999997,31.39,621043.24107464869,3264487.3280000002,2115878.6310000001,400,321,8.75]
[null,"Slice",0,0,0,null,"2023-12-01",610434.96499999985,{"$f":"IF(Init!$B$27=\"No\",T8,$H$39*T8/AVERAGE($T$6:$T$17))","v":13.39},8173724.1813499983,165559.67490049181,376171.41360737744,61.63,52.69,30023914.547090024,3520485.7390000001,2285993.696,400,344,13.39]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223,null,"2024-01-01",590110.05384615366,{"$f":"IF(Init!$B$27=\"No\",T9,$H$39*T9/AVERAGE($T$6:$T$17))","v":10.84},6396792.9836923052,111159.87257807786,332597.545075292,49.88,36.729999999999997,17760962.274809998,3735691.7149999999,2298138.0290000001,416,328,10.84]
[null,"Total Costs",3085121.611238691,3218153.7583556059,6303275.3695942964,null,"2024-02-01",399433.72750000021,{"$f":"IF(Init!$B$27=\"No\",T10,$H$39*T10/AVERAGE($T$6:$T$17))","v":10.93},4365810.6415750021,36539.966681057907,271724.09202330082,50.32,42.01,13253820.229289699,3299995.8789999997,1889901.959,400,296,10.93]
[null,null,null,null,null,null,"2024-03-01",533489.99807692284,{"$f":"IF(Init!$B$27=\"No\",T11,$H$39*T11/AVERAGE($T$6:$T$17))","v":7.62},4065193.7853461523,-122838.85971213591,26448.751531956848,35.07,35.840000000000003,-3360035.5551992729,3449919.1129999999,2216421.7779999999,416,327,7.62]
[null,"Adjustments",null,null,null,null,"2024-04-01",598648.80048076948,{"$f":"IF(Init!$B$27=\"No\",T12,$H$39*T12/AVERAGE($T$6:$T$17))","v":4.43},2652014.1861298084,44514.395931232473,69047.560205755522,20.420000000000002,21.67,2405244.5945744896,2722407.7774999999,1750213.4617499998,416,304,4.43]
[null,null,null,null,null,null,"2024-05-01",431526.31538461527,{"$f":"IF(Init!$B$27=\"No\",T13,$H$39*T13/AVERAGE($T$6:$T$17))","v":3.95},1704528.9457692304,-586407.48820815352,-295896.70003131928,18.21,16.34,-15513432.438782234,3371816.8480000002,2177069.1584999999,416,328,3.95]
[null,"Revenues from Rate Pools to Composite Cost Pool",2024,2025,"Rate Period",null,"2024-06-01",573243.16999999969,{"$f":"IF(Init!$B$27=\"No\",T14,$H$39*T14/AVERAGE($T$6:$T$17))","v":3.88},2224183.4995999988,-726747.48090725928,-321859.3575098546,17.87,10.33,-16311784.646889521,3560007.926,2109275.0545000001,400,320,3.88]
[null,"DSI Revenue Credit",-3998.3011200000001,-3987.3767999999995,-7985.6779200000001,null,"2024-07-01",674854.16201923077,{"$f":"IF(Init!$B$27=\"No\",T15,$H$39*T15/AVERAGE($T$6:$T$17))","v":12.08},8152238.2771923076,-82673.528895733034,132443.97326043568,55.6,36.92,293183.28617252875,3067031.764,1854722.6274999999,416,328,12.08]
[null,"New Resource Revenues",-0.83895508310304767,-0.84078149147612335,-1.679736574579171,null,"2024-09-01",414503.70989583316,{"$f":"IF(Init!$B$27=\"No\",T17,$H$39*T17/AVERAGE($T$6:$T$17))","v":12.75},5284922.3011718728,50115.643948243989,107529.44944070841,58.7,44.18,7692439.3760524197,2614938.2740000002,1763369.1040000001,384,336,12.75]
[null,"Unused RHWM Credit Reallocation",-98789.345122210943,-86643.867162749826,-185433.21228496078,null,"2025-02-01",381422.51145833312,{"$f":"IF(Init!$B$27=\"No\",T22,$H$39*T22/AVERAGE($T$6:$T$17))","v":10.93},4168948.0502395807,83554.896917509119,300296.85519329895,50.32,42.01,16819953.299559548,3186982.0389999999,1833395.0390000001,384,288,10.93]
[null,"Composite Tier 2 RSS Revenue Debit/(Credit)",-202.8234384000001,-380.03420399999987,-582.85764240000003,null,"2025-05-01",454232.12259615381,{"$f":"IF(Init!$B$27=\"No\",T25,$H$39*T25/AVERAGE($T$6:$T$17))","v":3.95},1794216.8842548076,-583431.16010144167,-294847.35404638434,18.21,16.34,-15442087.190565173,3371816.8480000002,2177069.1584999999,416,328,3.95]
[null,null,null,null,null,null,"2025-09-01",484316.23250000004,{"$f":"IF(Init!$B$27=\"No\",T29,$H$39*T29/AVERAGE($T$6:$T$17))","v":12.75},6175031.9643750004,77552.126506216649,86840.197800644208,58.7,44.18,8388909.7647473775,2614938.2740000002,1763369.1040000001,400,320,12.75]
[null,null,null,null,null,null,"Tier 2 Load Shaping Flat Block",39.674672822617424]
[null,"Secondary Revenue",-638012.82385864481,-575151.80315591989,-1213164.6270145648,null,"Embedded Cost of Capacity",5.92]
[null,"Balancing Augmentation Adjustment Reallocation",2358.4355119474822,5791.9217670342941,8150.3572789817763]
[null,"Demand Revenue",-60246.80403210604,-62636.256156872274,-122883.06018897831]
[]
[]
[null,"Tier 2",114786.93521434406,205792.00636250814,320578.94157685223]
[null,"Total Costs",2116434.618949329,2301936.5520098214,4418371.1709591504]
[]
[]
[null,"Non-Slice",-384314.92024224991,-345431.85216110729,-364823]
[null,"Tier 2 Short Term",63.83,60.25,61.495772306393967]
[null,"Tier 2 Load Growth",63.83,60.25,62.04]
[null,"Tier 2 Vintage 3",0,0,0]

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

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

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

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

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

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

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

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

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

{"sheet":"StagingTRM","index":29,"n_rows":143,"n_cols":159,"rows_kept":33,"cut":true,"hidden":false,"merged":[[2,5,2,7]],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Staging Table for Tiered Rates"]
[]
[null,null,null,null,null,"TOCA",null,null,null,null,null,null,null,null,null,null,null,null,"Load Shaping MWh (If Slice/Block Customer then Load Shaping Billing Determinant is the average of the Monthly/Diurnal amounts in both years of the Rate Period)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 1 Load",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand MW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tier 2 Load Shaping",null,"Load Shaping True Up"]
["BESID","Preference Customer","JOE","Slice","Slice/Block or Block","TOCA",null,"Non-slice TOCA",null,"Slice % ",null,"Applicable LDD",null,"PNGC LDD",null,"PNGC TOCA",null,{"$f":"CONCATENATE(\"IRD \",StartYr)","v":"IRD 2024"},{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(T5=\"LLH\",S4,EOMONTH(S4,0)+1)","v":"2023-10-01"},{"$f":"+IF(U5=\"LLH\",T4,EOMONTH(T4,0)+1)","v":"2023-11-01"},"2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"DATE(StartYr-1, 10, 1)","v":"2023-10-01"},{"$f":"+IF(BP5=\"LLH\",BO4,EOMONTH(BO4,0)+1)","v":"2023-10-01"},"2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"+S4","v":"2023-10-01"},{"$f":"+EOMONTH(DK4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(DL4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","RHWM","T2 LS",null,"TOCA Load",null,"Annual T1 Load",null,"Above RHWM Not Served with LS",null,"Annual Deviation",null,"Above Forecast",null,"LSTU Credit",null,"LSTU Charge",null,"Special Implimentation Provision",null,"LSTU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MWh","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","HLH","aMW","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh","MWh"]
[null,null,null,null,null,{"$f":"+SUM(F8:F143)-SUM(P8:P143)","v":0.98162783914275598},{"$f":"+SUM(G8:G143)-SUM(Q8:Q143)","v":0.98552563914275571},{"$f":"+SUM(H8:H143)-SUM(P8:P143)","v":0.78422073914275581},{"$f":"+SUM(I8:I143)-SUM(Q8:Q143)","v":0.78811853914275543},{"$f":"+SUM(J8:J143)","v":0.1974071},{"$f":"+SUM(K8:K143)","v":0.1974071},null,null,null,null,null,null,null,{"$f":"+IF(S5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"Block HLH Load Shaping\",\"Block LLH Load Shaping\")","v":"Block LLH Load Shaping"},"Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping","Block HLH Load Shaping","Block LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block HLH Tier 1"},{"$f":"+IF(BP5=\"HLH\",\"Block HLH Tier 1\",\"Block LLH Tier 1\")","v":"Block LLH Tier 1"},"Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1","Block HLH Tier 1","Block LLH Tier 1"]
[null,null,null,null,null,"TOCA_YR1","TOCA_YR2","NSTOCA_YR1","NSTOCA_YR2","Slice_YR1","Slice_YR2","LDD_YR1","LDD_YR2",null,null,null,null,{"$f":"+Init!$B$3","v":2024},{"$f":"+IF(S5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF HLH Load Shaping"},{"$f":"+IF(T5=\"HLH\",\"LF HLH Load Shaping\",\"LF LLH Load Shaping\")","v":"LF LLH Load Shaping"},"LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping","LF HLH Load Shaping","LF LLH Load Shaping",{"$f":"+IF(BO5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 HLH"},{"$f":"+IF(BP5=\"HLH\",\"Tier 1 HLH\",\"Tier 1 LLH\")","v":"Tier 1 LLH"},"Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH","Tier 1 HLH","Tier 1 LLH",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"RHWM \"&StartYr","v":"RHWM 2024"},null,null,{"$f":"StartYr","v":2024},{"$f":"+EL7+1","v":2025},{"$f":"StartYr","v":2024},null,{"$f":"StartYr","v":2024},{"$f":"+EP7+1","v":2025},{"$f":"+EP7","v":2024},{"$f":"+EQ7","v":2025}]
[10005,"Alder Mutual",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,Init!$V:$AA,4,FALSE),IF(A8=10298,1,0))","v":0},{"$f":"VLOOKUP($A8, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":7.7600000000000002E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A8=10298,$C8<>1),SUMPRODUCT(N7:N$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":1.8613138686131386E-2},{"$f":"IF(AND($A8=10298,$C8<>1),SUMPRODUCT(O7:O$8,$C7:$C$8)/SUM($C7:$C$8),IF(ModelMode=\"Actuals\",VLOOKUP($A8,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":1.8859489051094889E-2},{"$f":"+$C8*L8","v":0},{"$f":"+$C8*M8","v":0},{"$f":"+$C8*F8","v":0},{"$f":"+$C8*G8","v":0},{"$f":"+VLOOKUP($A8,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":87.872342806399985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":80.165485301199993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":68.803783347199953},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":72.555818234399993},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":120.82330665359996},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":133.4328891904},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":138.05832291600001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":130.8994889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":94.736319789599975},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":97.1826079816},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":67.327276831199981},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":84.508670027199997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":92.586156466000034},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":76.794435368199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-39.2419874048},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-8.6215666996000095},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-19.92431730840002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-7.990674996359985},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-6.4732100624000282},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":17.523557529599969},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":104.72634280639997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":70.422485301199998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":72.385783347199947},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":75.188818234400003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":123.7973066536},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":135.77888919040001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":140.62932291600004},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":132.7574889496},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":118.16219377359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":115.85054497359999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":68.829276831199991},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":85.658670027200031},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":93.624156465999988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":77.521435368200002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-38.728987404799994},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-8.251566699600005},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-66.369615057600015},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-10.596744229200027},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-34.725664886399983},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-7.9384758939999926},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-28.583317308400012},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0.6683250036400068},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":2.7237899375999746},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":8.3265575295999668},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":285.94200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":209.47499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":322.12799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":236.74799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":394.01299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":310.82600000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":427.94799999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":309.23500000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":350.81599999999997},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":243.839},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":335.041},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":256.50299999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":303.84500000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":212.61099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":222.411},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":160.31899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":214.29499999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":127.01300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":196.446},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":154.36099999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":302.79599999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":199.732},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":325.70999999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":239.381},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":396.98700000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":313.17200000000003},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":430.51900000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":311.09300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":365.47199999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":258.12200000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":336.54300000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":257.65300000000002},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":304.88299999999998},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":213.33799999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":222.92400000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":160.68899999999999},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":209.887},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":153.083},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":203.27600000000001},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":135.988},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":205.636},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":135.672},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":205.643},{"$f":"IF($C8=1,0,IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E8=0),VLOOKUP($A8&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":145.16399999999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.7639423076922953E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.4679999999999978E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":3.7967500000000154E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1272788461538461},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9960000000000049E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18761298076923083},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.6603365384615403E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.0358173076923065E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1439467592592592},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.1144218749999999},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":7.9083333333333394E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":8.8725000000000054E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.1532499999999972E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13009855769230771},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18125000000000002},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.18900240384615385},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":4.8108173076923277E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.1125000000000012E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.13728250000000009},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":9.9355769230769275E-2},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.14568269230769221},{"$f":"IF($C8=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A8,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A8,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP8/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ8/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO8:$DJ8,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A8,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E8=1,ModelMode=\"Forecast\"),0))))","v":0.11189249999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.54800000000000004},{"$f":"IF($E8=0,IF($C8=0, MAX(EN8 - ($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1162.4170220694396},{"$f":"IF($E8=0,IF($C8=0, MAX(EO8 - ($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C8=0,1,0)),0),0), 0)","v":1232.883022069439},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4813.6320000000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4800.4800000000005},{"$f":"SUM(S8:AP8)+(F8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5976.0490220694401},{"$f":"SUM(AQ8:BN8)+(G8*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":6033.3630220694395},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A8,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN8-EL8","v":1162.4170220694396},{"$f":"EO8-EM8","v":1232.883022069439},{"$f":"($EI8*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL8","v":0},{"$f":"($EI8*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM8","v":0},{"$f":"IF(ER8>0,IF(ET8>0,(-1)*MIN(ER8,ET8),0),0)","v":0},{"$f":"IF(ES8>0,IF(EU8>0,(-1)*MIN(ES8,EU8),0),0)","v":0},{"$f":"IF(ER8<0,IF(EP8<ABS(ER8),MAX(0,ABS(ER8)-(EP8)),0),0)","v":0},{"$f":"IF(ES8<0,IF(EQ8<ABS(ES8),MAX(0,ABS(ES8)-(EQ8)),0),0)","v":0},{"$f":"IF(AND(EP8>0,ET8>0),IF(AND(ER8<=0,ABS(ER8)<EP8),(-1)*MIN(EP8,EP8-ABS(ER8),ET8),IF(AND(ER8>0,ER8<ET8),(-1)*MIN(EP8,ET8-ER8),0)),0)","v":0},{"$f":"IF(AND(EQ8>0,EU8>0),IF(AND(ES8<=0,ABS(ES8)<EQ8),(-1)*MIN(EQ8,EQ8-ABS(ES8),EU8),IF(AND(ES8>0,ES8<EU8),(-1)*MIN(EQ8,EU8-ES8),0)),0)","v":0},{"$f":"IF($E8=0,SUM(EV8,EX8,EZ8),0)","v":0},{"$f":"IF($E8=0,SUM(EW8,EY8,FA8),0)","v":0}]
[10015,"Asotin County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,Init!$V:$AA,4,FALSE),IF(A9=10298,1,0))","v":0},{"$f":"VLOOKUP($A9, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.1100000000000006E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A9=10298,$C9<>1),SUMPRODUCT(N$8:N8,$C$8:$C8)/SUM($C$8:$C8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A9=10298,$C9<>1),SUMPRODUCT(O$8:O8,$C$8:$C8)/SUM($C$8:$C8),IF(ModelMode=\"Actuals\",VLOOKUP($A9,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"+$C9*L9","v":0},{"$f":"+$C9*M9","v":0},{"$f":"+$C9*F9","v":0},{"$f":"+$C9*G9","v":0},{"$f":"+VLOOKUP($A9,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-185.17466578689999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-90.327048874900001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-53.466211319600035},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-8.7467737380500097},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-175.85592230080005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-106.6027569741},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-194.49739343290003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-114.98208874560001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-200.31459808650001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-123.11799415190004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-178.8532433629},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-87.915337662900015},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-174.7694400643},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-117.63580619580001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-61.308270755249993},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-40.362311747925006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-10.577346372800037},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":71.203691245649992},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":100.22135720139994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":166.84679308004996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":284.36372393959999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.77499490974998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":265.60466709134994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":289.47824172416506},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":70.94850597859994},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":163.62076566559998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":82.454999999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":62.944000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":153.53700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":126.395},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":88.894000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":64.995000000000005},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":91.013999999999996},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":70.412000000000006},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":102.65},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":63.261000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":79.611000000000004},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":60.773000000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":105.01900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":62.116},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":159.47900000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":101.58},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":262.87700000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":247.76400000000001},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":388.93799999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":337.90899999999999},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":533.1},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":479.19299999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":510.38799999999998},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":430.57100000000003},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":283.02},{"$f":"IF($C9=1,0,IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E9=0),VLOOKUP($A9&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":306.63},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.24292067307692305},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18186250000000001},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.31854629629629638},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.44096875000000002},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.25659027777777776},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.10224519230769227},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.18067968749999999},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.16455048076923068},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.50963701923076921},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.43008413461538464},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.39565499999999987},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.59150961538461533},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.27310576923076924},{"$f":"IF($C9=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A9,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A9,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP9/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ9/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO9:$DJ9,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A9,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E9=1,ModelMode=\"Forecast\"),0))))","v":0.47045000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.57299999999999995},{"$f":"IF($E9=0,IF($C9=0, MAX(EN9 - ($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":81.909023064839857},{"$f":"IF($E9=0,IF($C9=0, MAX(EO9 - ($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C9=0,1,0)),0),0), 0)","v":90.646023064840847},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":5033.232},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":5019.4799999999996},{"$f":"SUM(S9:AP9)+(F9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":5115.1410230648398},{"$f":"SUM(AQ9:BN9)+(G9*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":5110.1260230648404},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A9,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},{"$f":"EN9-EL9","v":81.909023064839857},{"$f":"EO9-EM9","v":90.646023064840847},{"$f":"($EI9*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL9","v":0},{"$f":"($EI9*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM9","v":0},{"$f":"IF(ER9>0,IF(ET9>0,(-1)*MIN(ER9,ET9),0),0)","v":0},{"$f":"IF(ES9>0,IF(EU9>0,(-1)*MIN(ES9,EU9),0),0)","v":0},{"$f":"IF(ER9<0,IF(EP9<ABS(ER9),MAX(0,ABS(ER9)-(EP9)),0),0)","v":0},{"$f":"IF(ES9<0,IF(EQ9<ABS(ES9),MAX(0,ABS(ES9)-(EQ9)),0),0)","v":0},{"$f":"IF(AND(EP9>0,ET9>0),IF(AND(ER9<=0,ABS(ER9)<EP9),(-1)*MIN(EP9,EP9-ABS(ER9),ET9),IF(AND(ER9>0,ER9<ET9),(-1)*MIN(EP9,ET9-ER9),0)),0)","v":0},{"$f":"IF(AND(EQ9>0,EU9>0),IF(AND(ES9<=0,ABS(ES9)<EQ9),(-1)*MIN(EQ9,EQ9-ABS(ES9),EU9),IF(AND(ES9>0,ES9<EU9),(-1)*MIN(EQ9,EU9-ES9),0)),0)","v":0},{"$f":"IF($E9=0,SUM(EV9,EX9,EZ9),0)","v":0},{"$f":"IF($E9=0,SUM(EW9,EY9,FA9),0)","v":0}]
[10024,"Benton County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,Init!$V:$AA,4,FALSE),IF(A10=10298,1,0))","v":0},{"$f":"VLOOKUP($A10, Init!$V:$AA,3,FALSE)","v":0},{"$f":"+IF(ModelMode=\"Actuals\",1,0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.84458E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A10=10298,$C10<>1),SUMPRODUCT(N$8:N9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A10=10298,$C10<>1),SUMPRODUCT(O$8:O9,$C$8:$C9)/SUM($C$8:$C9),IF(ModelMode=\"Actuals\",VLOOKUP($A10,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A10,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":312239.2},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-2169.0895592488087},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-5541.4514796278963},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-27499.584634822415},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-14058.739361699802},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-11922.49223444621},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-2121.699477676797},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-20593.345386546993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-3596.7897453282058},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-27137.919774858208},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-8971.9271453222027},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-27727.30710457539},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-17823.436612632402},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-7040.8761572094954},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-7305.1710902481427},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-7304.5936948384187},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1700.2558688592981},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":10434.095538589187},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":10403.684654703895},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":41986.198847608801},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":33858.727082660487},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":29345.561439545301},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":19855.466528202873},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1973.4261545492045},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-4395.9678585631991},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-2636.5025592488091},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-5608.289479627907},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-27828.186634822407},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-14336.890361699807},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-12531.125234446212},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-2628.2624776767989},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-21139.294386547001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-4024.7857453282049},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-24274.507684986194},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-7667.9736003862054},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-28060.741104575398},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-18109.040612632401},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-7339.8491572095081},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-7548.5830902481393},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-7615.5986948384234},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1965.7278688592996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":10139.64953858919},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":10136.605654703897},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":41678.1948476088},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":33593.130082660507},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":29173.27443954529},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":19376.058528202877},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2496.37715454922},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-4522.8078585632102},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":70437.222999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":41859.484000000004},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":65361.368999999992},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":46129.120999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":88220.540999999997},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":62905.22},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":85671.394},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":61775.584999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":66733.102999999988},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":44787.845999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":70408.402000000002},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":45224.453999999998},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":70400.191000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":42481.050999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":88609.433999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":60228.218000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":111701.36899999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":70403.701000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":129230.371},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":86617.795999999988},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":115203.24},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":69343.707999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":72410.585000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":45764.477000000006},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":69969.81},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":41792.645999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":65032.767},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":45850.969999999994},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":87611.907999999996},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":62398.656999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":85125.444999999992},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":61347.589},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":66381.745999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":44484.415000000001},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":70074.967999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":44938.85},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":70101.217999999993},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":42237.639000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":88298.428999999989},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":59962.745999999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":111406.923},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":70136.622000000003},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":128922.367},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":86352.199000000008},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":115030.95299999999},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":68864.3},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":71887.633999999991},{"$f":"IF($C10=1,0,IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E10=0),VLOOKUP($A10&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":45637.636999999995},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":11.437810096153868},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.388077500000037},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":25.811647500000021},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":32.981360576923038},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":8.5982425000000546},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.203072115384629},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.656271634615337},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.187577499999975},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":59.785012019230749},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":64.71477777777784},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.4618515624999873},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":18.093884259259255},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.565582500000005},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":26.813230000000004},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":33.800737980769213},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":1.9449739583333496},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":21.345596153846174},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":53.777956730769233},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":36.649692500000072},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":60.30440625},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":54.611497596153868},{"$f":"IF($C10=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A10,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A10,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP10/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ10/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO10:$DJ10,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A10,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E10=1,ModelMode=\"Forecast\"),0))))","v":9.6759150000000602},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":200.923},{"$f":"IF($E10=0,IF($C10=0, MAX(EN10 - ($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E10=0,IF($C10=0, MAX(EO10 - ($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C10=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1764907.632},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1760085.48},{"$f":"SUM(S10:AP10)+(F10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1711907.8910899854},{"$f":"SUM(AQ10:BN10)+(G10*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1703848.4460899851},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":89983.296000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A10,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":100424.64},-52999.740910014603,-56237.033910014899,{"$f":"($EI10*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL10","v":0},{"$f":"($EI10*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM10","v":0},0,0,0,0,0,0,0,0]
[10025,"Benton REA",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,Init!$V:$AA,4,FALSE),IF(A11=10298,1,0))","v":0},{"$f":"VLOOKUP($A11, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.4463000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A11=10298,$C11<>1),SUMPRODUCT(N$8:N10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.9761645351078641E-2},{"$f":"IF(AND($A11=10298,$C11<>1),SUMPRODUCT(O$8:O10,$C$8:$C10)/SUM($C$8:$C10),IF(ModelMode=\"Actuals\",VLOOKUP($A11,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.9958011364588761E-2},0,0,0,0,{"$f":"+VLOOKUP($A11,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":82900.857000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2789.833938733198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1935.940850509347},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-6993.525318486405},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2257.331681015301},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-4763.3736973156992},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-173.91555452479952},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-7032.1569324044976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-815.40423434270269},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-9184.5831927977015},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-2288.7459163017011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-9057.7798041319002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-4856.680263521399},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-3041.4578110982475},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-1330.2669619790249},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2324.2766432624012},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":260.9447665614498},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1721.9760546261969},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":2346.2941071766509},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":9184.4066117267976},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":9033.5082713467491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":8607.6017244595532},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":6212.8502561629466},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":3844.1768563137957},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":3786.9205368847997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2698.8139387331939},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2008.0078505093497},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-7008.7153184864037},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-2272.3086810153},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-4884.7006973157004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-275.12655452479885},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-7232.270932404499},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-970.0992343427024},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-8241.129396005701},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-1840.2435179057011},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-9137.8388041319013},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-4920.3492635213988},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-3093.8588110982491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-1370.4059619790241},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2374.374643262403},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":218.7627665614491},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1680.5850546261972},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":2306.3571071766492},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":9122.517611726802},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":8982.5812713467494},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":8622.1097244595476},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":6073.0372561629447},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":3704.6448563137965},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":3822.1035368848006},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":24348.542000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":16010.514999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":20579.313999999998},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":15614.013999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":24971.705000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":19134.273000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":24520.616000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18595.359},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":18688.171999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13673.932999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":20081.272000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":13863.883},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":19952.815000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":13452.561},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26155.100000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":18649.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":31790.870999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":20161.864000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":35089.476999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":24699.052},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":34100.986000000004},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":20907.2},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":25930.73},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":18680.865000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":24257.521999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":16082.582},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":20564.124},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":15599.037},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":24850.378000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":19033.062000000002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":24320.502},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18440.664000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":18677.076999999997},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13645.161},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":20001.213},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13800.214},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":19900.414000000001},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":13412.422},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26105.002},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":18606.941999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":31749.48},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":20121.927},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":35027.588000000003},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":24648.125},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":34115.493999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20767.386999999999},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":25791.198},{"$f":"IF($C11=1,0,IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E11=0),VLOOKUP($A11&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":18716.048000000003},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.37071500000000412},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.840737499999989},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.7242115384615246},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":2.268570000000004},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.4097115384615222},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.7251634615384432},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":6.0508224999999953},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.76729567307693},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":18.338532407407399},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.213057291666658},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.8423287037036999},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.19569000000000614},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.931055000000001},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":9.992254807692305},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0.13777864583334321},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":1.3891610576923057},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":3.6325913461538377},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":5.9412999999999982},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":17.703067307692308},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":15.054600961538469},{"$f":"IF($C11=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A11,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A11,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP11/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ11/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO11:$DJ11,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A11,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E11=1,ModelMode=\"Forecast\"),0))))","v":8.0500049999999845},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":59.658999999999999},{"$f":"IF($E11=0,IF($C11=0, MAX(EN11 - ($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E11=0,IF($C11=0, MAX(EO11 - ($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C11=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":524044.65600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":522612.83999999997},{"$f":"SUM(S11:AP11)+(F11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":519652.24540212768},{"$f":"SUM(AQ11:BN11)+(G11*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":518233.56540212769},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":45369.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A11,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":47111.28},-4392.4105978723383,-4379.2745978722814,{"$f":"($EI11*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL11","v":0},{"$f":"($EI11*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM11","v":0},0,0,0,0,0,0,0,0]
[10027,"Big Bend Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,Init!$V:$AA,4,FALSE),IF(A12=10298,1,0))","v":0},{"$f":"VLOOKUP($A12, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.6636000000000005E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A12=10298,$C12<>1),SUMPRODUCT(N$8:N11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.7546328071379553E-2},{"$f":"IF(AND($A12=10298,$C12<>1),SUMPRODUCT(O$8:O11,$C$8:$C11)/SUM($C$8:$C11),IF(ModelMode=\"Actuals\",VLOOKUP($A12,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.8032486845115531E-2},0,0,0,0,{"$f":"+VLOOKUP($A12,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":209669.54},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-575.29615028960325},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-57.834117841801344},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-14659.906414860801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-8442.0491075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-13867.9992484004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-7809.5349846656009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-15964.390742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-7957.6836280444004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-14654.441297304398},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-6759.5456119924002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-17385.561227386803},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-11150.181715880801},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-5714.1670211489982},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-3439.9063472172984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":6129.7005556671975},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":7708.6136384194033},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":16776.977332306396},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":14326.845637833798},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":20060.1156094096},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":18904.453044390997},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":15929.462270192595},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":13286.042171411542},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":7880.7537693736012},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":7438.267430585598},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-727.51815028960482},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":8.3998821581990342},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-14697.479414860802},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-8480.6921075316004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-13905.712248400399},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-7857.8149846656015},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-16008.684742074},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-7999.3826280444009},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-13990.061593080402},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-6519.0232598804014},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-17424.476227386804},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-11196.832715880799},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-5752.7660211489965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-3477.0963472172989},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":6084.0885556671965},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":7668.2366384193992},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":16743.168332306395},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":14284.8576378338},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":20014.674609409594},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":18863.897044391},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":15995.507270192593},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":13134.008171411539},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":7736.4987693736002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":7506.7334305855984},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":21538.058000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":14378.839999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":13622.306},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":9889.0769999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":16632.081000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":11995.4},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":16400.148000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":11952.465},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13935.403000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":9613.8090000000011},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12503.157999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":8052.0099999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":17871.685000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11723.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":35341.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":26569.870000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":47619.462},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":32600.760999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":46631.652000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":34973.027999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":42078.720999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":28358.437000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":30535.533000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":22715.392},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":21385.835999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":14445.073999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":13584.733},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":9850.4339999999993},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":16594.368000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":11947.119999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":16355.854000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":11910.766},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":13620.675999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":9364.7780000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12464.243},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8005.3590000000004},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":17833.086000000003},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11686.053},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":35296.161},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":26529.492999999999},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":47585.652999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":32558.773000000001},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":46586.210999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":34932.472000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":42144.765999999996},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":28206.402999999998},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":30391.278000000002},{"$f":"IF($C12=1,0,IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E12=0),VLOOKUP($A12&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":22783.858},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":11.454822115384616},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.3642350000000008},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.5027974999999927},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.0345673076923063},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":3.1104924999999923},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":7.5783317307692322},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":27.858218750000013},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.464814903846147},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.043344999999988},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.855682692307681},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":23.605553240740747},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":10.246382812500002},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.094749999999991},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":5.8281675000000064},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.9670799999999957},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":6.5110432692307683},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.8494895833333374},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":8.0418774038461578},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":28.32100480769229},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":12.944459134615386},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":2.4978675000000266},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":15.33491586538463},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":20.070466346153864},{"$f":"IF($C12=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A12,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A12,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP12/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ12/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO12:$DJ12,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A12,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E12=1,ModelMode=\"Forecast\"),0))))","v":14.157804999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":61.194000000000003},{"$f":"IF($E12=0,IF($C12=0, MAX(EN12 - ($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.2184639278566465},{"$f":"IF($E12=0,IF($C12=0, MAX(EO12 - ($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C12=0,1,0)),0),0), 0)","v":4.0104639277560636},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":537528.09600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":536059.44000000006},{"$f":"SUM(S12:AP12)+(F12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":537532.31446392788},{"$f":"SUM(AQ12:BN12)+(G12*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":536063.45046392782},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":57948.048000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A12,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":61512.72},4.2184639278566465,4.0104639277560636,{"$f":"($EI12*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL12","v":0},{"$f":"($EI12*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM12","v":0},0,0,0,0,0,0,0,0]
[10029,"Blachly Lane Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,Init!$V:$AA,4,FALSE),IF(A13=10298,1,0))","v":0},{"$f":"VLOOKUP($A13, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.4940000000000001E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A13=10298,$C13<>1),SUMPRODUCT(N$8:N12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.9991768846503178E-2},{"$f":"IF(AND($A13=10298,$C13<>1),SUMPRODUCT(O$8:O12,$C$8:$C12)/SUM($C$8:$C12),IF(ModelMode=\"Actuals\",VLOOKUP($A13,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.9973319709355131E-2},0,0,0,0,{"$f":"+VLOOKUP($A13,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1935.517574215999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":207.24584460299957},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-259.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-861.70830571400074},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":431.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-21.529277824000019},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":859.83486278999953},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-93.393244326000058},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":895.62227777400221},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":147.10051425399888},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":742.096732177999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-383.13791433200004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1834.854002914999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-15.512373604499771},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-945.90721891200064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1542.937481298999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1274.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1257.8449859230004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":125.09878058400045},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-727.2092329850002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":549.13831227899846},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-408.9937711458997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":582.84494464399813},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-522.4775453759994},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2140.7985742159981},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":5.6838446029987608},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-257.27339603200016},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-860.10330571400118},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":433.80156693400022},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-19.809277824000674},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":861.91486278999946},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-91.75324432600064},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":842.5007947339991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":161.84777273399959},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":744.17673217799893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-381.50291433199982},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1836.9340029149989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-13.992373604500244},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-943.82721891200072},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1541.2974812989992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1272.4267674439989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1256.2449859230005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":127.17878058400038},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-725.56923298500033},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":359.81831227899966},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-215.95377114590065},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":763.85294464399976},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-699.88454537600001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8301.3130000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4363.1469999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":7882.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4415.2929999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":9211.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5679.7390000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":10176.65},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5638.1630000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9125.8120000000017},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4860.5159999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9346.1949999999997},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5144.6180000000004},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":8624.5389999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4349.5199999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":7463.4039999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3886.6730000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":7604.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4002.6869999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":7774.2760000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":3898.4690000000001},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":8076.753999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3929.9130000000005},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7104.5009999999993},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3875.3650000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":8506.5939999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4161.5849999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":7884.3580000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4416.8979999999992},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":9213.893},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5681.4589999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":10178.73},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5639.8029999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":8790.8339999999989},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4734.335},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9348.2749999999996},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5146.2530000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":8626.6189999999988},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4351.0399999999991},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":7465.4839999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3888.3130000000006},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":7606.2330000000011},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4004.2869999999998},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":7776.3560000000007},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":3900.1089999999999},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":7887.4340000000002},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":4122.9529999999995},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7285.5090000000009},{"$f":"IF($C13=1,0,IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E13=0),VLOOKUP($A13&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3697.9580000000001},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.22592067307692432},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641050000000021},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802674999999972},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.409899038461532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2104700000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000039},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615379},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.6208101851851886},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.2776953125000006},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":0.49481018518518738},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3641049999999986},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.2802675000000008},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.4098990384615355},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.1372031250000028},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.4151850961538486},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.6319350961538532},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.9941250000000004},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0134174999999992},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":2.0268365384615343},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":3.3618221153846157},{"$f":"IF($C13=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A13,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A13,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP13/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ13/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO13:$DJ13,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A13,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E13=1,ModelMode=\"Forecast\"),0))))","v":1.5702274999999979},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":17.616},{"$f":"IF($E13=0,IF($C13=0, MAX(EN13 - ($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E13=0,IF($C13=0, MAX(EO13 - ($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C13=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":154738.94399999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":154316.16},{"$f":"SUM(S13:AP13)+(F13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":154736.0317092936},{"$f":"SUM(AQ13:BN13)+(G13*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":154315.31270929359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":35689.392},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A13,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":35548.080000000002},-2.9122907063865568,-0.84729070641333237,{"$f":"($EI13*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL13","v":0},{"$f":"($EI13*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM13","v":0},0,0,0,0,0,0,0,0]
[10044,"Canby, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,Init!$V:$AA,4,FALSE),IF(A14=10298,1,0))","v":0},{"$f":"VLOOKUP($A14, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8752999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A14=10298,$C14<>1),SUMPRODUCT(N$8:N13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A14=10298,$C14<>1),SUMPRODUCT(O$8:O13,$C$8:$C13)/SUM($C$8:$C13),IF(ModelMode=\"Actuals\",VLOOKUP($A14,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A14,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1644.3476632891989},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":171.23088126985022},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.36141419839987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-683.76082771429992},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":923.52935465329938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":399.3203258911999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":652.56361186050162},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":25.12772521629995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":333.43884911130226},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-177.32910271269975},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-277.43942560889991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-880.89753828339963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1302.5289173542506},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-351.76976656977422},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-1373.2289830544014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1796.9829514350486},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-1613.4847896277988},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1267.1065642038511},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":1075.6955689708011},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-38.388970850749502},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1541.8062698860504},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":114.95209900729515},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":600.12498076780048},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-202.52818473119987},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2025.4626632892005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-65.542118730149923},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-20.408414198400351},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-641.61682771429969},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":928.97335465329888},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":387.30632589120069},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":658.04161186050078},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":13.133725216300263},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":271.69054326329933},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-167.33375563670052},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-284.73542560889837},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-900.67753828339937},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1291.6339173542519},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-373.24476656977367},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-1389.7929830543999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1824.5249514350489},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-1625.2667896277999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1290.49856420385},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":1070.2385689708008},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-59.791970850748839},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1230.1922698860508},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":400.76109900729625},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":852.28598076779963},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-492.97218473119938},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":8983.39},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":4962.5150000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":9260.0190000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":5400.0249999999996},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":11045.982},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6972.2379999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":11393.798000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6632.9639999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":9821.9170000000013},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":5256.7060000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":9642.1129999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":5491.98},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":9130.268},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":4680.6189999999997},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8321.7559999999994},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":4462.7440000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":8622.6060000000016},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":4797.6919999999991},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":9894.3320000000003},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":5294.4949999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10220.296},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":5117.2209999999995},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":8118.8570000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":4867.6869999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":9364.505000000001},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":4725.7420000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":9365.9719999999998},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":5442.1689999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":11051.425999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6960.2240000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":11399.276},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6620.97},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":9435.2199999999993},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":5104.2269999999999},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":9634.8170000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":5472.2},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":9119.3730000000014},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":4659.1440000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8305.1920000000009},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":4435.2020000000002},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":8610.8240000000005},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":4774.3},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":9888.875},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":5273.0920000000006},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":9908.6820000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":5403.0300000000007},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":8371.018},{"$f":"IF($C14=1,0,IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E14=0),VLOOKUP($A14&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":4577.2430000000004},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.0829525000000011},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.3260450000000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.8972074999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.716843750000006},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.7417788461538457},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1044849999999933},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8525480769230747},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.5289074074074094},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.1451432291666634},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0.98406999999999911},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.1854350000000053},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":3.756114583333332},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.5993822115384653},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":1.6375961538461503},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.0669399999999953},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":2.8046658653846208},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.3140528846153821},{"$f":"IF($C14=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A14,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A14,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP14/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ14/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO14:$DJ14,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A14,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E14=1,ModelMode=\"Forecast\"),0))))","v":5.2904550000000015},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":20.309000000000001},{"$f":"IF($E14=0,IF($C14=0, MAX(EN14 - ($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E14=0,IF($C14=0, MAX(EO14 - ($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C14=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":178394.25600000002},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":177906.84},{"$f":"SUM(S14:AP14)+(F14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":178392.2208177353},{"$f":"SUM(AQ14:BN14)+(G14*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":177902.72381773533},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31112.928},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A14,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":32771.160000000003},-2.0351822647207882,-4.1161822646681685,{"$f":"($EI14*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL14","v":0},{"$f":"($EI14*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM14","v":0},0,0,0,0,0,0,0,0]
[10046,"Central Electric Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,Init!$V:$AA,4,FALSE),IF(A15=10298,1,0))","v":0},{"$f":"VLOOKUP($A15, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.15881E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A15=10298,$C15<>1),SUMPRODUCT(N$8:N14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.8522376024727863E-2},{"$f":"IF(AND($A15=10298,$C15<>1),SUMPRODUCT(O$8:O14,$C$8:$C14)/SUM($C$8:$C14),IF(ModelMode=\"Actuals\",VLOOKUP($A15,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.989383147426421E-2},0,0,0,0,{"$f":"+VLOOKUP($A15,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":41085.457000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1234.3162664283918},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-1866.1471350665488},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-5421.2766055968059},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-2905.0811638911},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":9447.0082078940977},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":6906.0214513823994},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":3761.677837408497},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":5372.4537061450937},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-2063.4762454398951},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1092.0541089120998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1707.983673355302},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-2150.4722056417995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":3092.6314335522511},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":946.67138389482716},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-8929.1458163088028},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-5155.088115613853},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-9748.9078472806032},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-6322.4052590514511},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-21.273784408404026},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":990.05572026724985},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1139.0186636408471},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":443.32515689021602},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2513.645212939402},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3241.7245140624036},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":770.68726642839465},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-1795.3271350665491},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-5584.330605596806},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-3095.0481638911006},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":9284.7202078940973},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":6675.558451382396},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":3569.7848374085006},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":5171.6037061450952},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-1559.259566135901},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1115.303948564102},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1883.0246733552995},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-2366.5292056417966},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2920.5274335522518},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":767.3953838948255},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-9119.4798163088053},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-5357.565115613852},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-9887.372847280596},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-6535.2912590514497},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-201.90078440840443},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":777.91472026725023},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1251.933663640848},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-62.378843109781883},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-2941.908212939401},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3164.8045140624017},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":30812.292999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":17443.796000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":32407.929},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":21613.932000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":50242.749000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":33396.345000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47051.246999999996},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32003.506999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":36177.206000000006},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":22992.427},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":38270.023999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":23533.645},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":34640.165000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":21228.32},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":30143.805},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":20073.006999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":31504.819999999996},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":18120.084999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":35519.796999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":22482.767},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":36115.267},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":20603.583999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":27788.521000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":17192.373},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":30348.664000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":17514.616000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":32244.875},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":21423.965},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":50080.461000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":33165.881999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":46859.353999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":31802.656999999999},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":35371.807000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":22360.869000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":38094.983},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":23317.588000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":34468.061000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":21049.043999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":29953.470999999998},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":19870.53},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":31366.355000000003},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":17907.199000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":35339.17},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":22270.626},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":36228.182000000001},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":20097.88},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":27360.258000000002},{"$f":"IF($C15=1,0,IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E15=0),VLOOKUP($A15&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":17269.293000000001},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":5.8629879807692475},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":45.219177500000015},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":39.088127499999985},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":25.048040865384635},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.229984999999985},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":16.982749999999996},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.570372596153874},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.412930288461553},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.064950000000039},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.187872596153852},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":30.23384490740743},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":23.668059895833352},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":10.685462962962944},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":46.632812499999986},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":40.498847499999982},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":26.51432211538463},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.563919270833324},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":18.408521634615369},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":19.98908413461541},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.876463942307709},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":31.416112500000011},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":29.628072115384626},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":27.752024038461556},{"$f":"IF($C15=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A15,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A15,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP15/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ15/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO15:$DJ15,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A15,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E15=1,ModelMode=\"Forecast\"),0))))","v":28.638355000000018},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":81.850999999999999},{"$f":"IF($E15=0,IF($C15=0, MAX(EN15 - ($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E15=0,IF($C15=0, MAX(EO15 - ($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C15=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":718979.18400000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":717014.76},{"$f":"SUM(S15:AP15)+(F15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":701357.61429565551},{"$f":"SUM(AQ15:BN15)+(G15*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":695765.79329565563},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":149573.95199999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A15,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":164293.79999999999},-17621.569704344496,-21248.966704344377,{"$f":"($EI15*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL15","v":0},{"$f":"($EI15*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM15","v":0},0,0,0,0,0,0,0,0]
[10055,"Albion, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,Init!$V:$AA,4,FALSE),IF(A17=10298,1,0))","v":0},{"$f":"VLOOKUP($A17, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.5399999999999998E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.52E-5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A17=10298,$C17<>1),SUMPRODUCT(N$8:N16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A17=10298,$C17<>1),SUMPRODUCT(O$8:O16,$C$8:$C16)/SUM($C$8:$C16),IF(ModelMode=\"Actuals\",VLOOKUP($A17,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A17,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":10.888600405599988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":15.792671207300003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-13.01759797119999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":12.374323842599992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":55.213090059400002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":80.161949241600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":41.510678989000013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":66.714153193400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":23.630228303400003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":44.854431471400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-12.226518860199974},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":14.722233498800009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3556091265000134},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":8.4871742190500186},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-61.583653379200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-32.870631380899979},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-74.743439100399996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-39.379838019299996},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-26.632559725599975},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-18.372633563499988},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-29.37527550110002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-22.929489623689989},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-33.491580379600009},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-18.464648361599998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":17.204089212799971},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":10.320943152400005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-12.364700505600013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":12.797499568799992},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":55.917187207199987},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":80.619147980800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":42.257817332000002},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":67.173780799200003},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":22.302591447200001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":44.410593847200005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.536535037600004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":15.165517854400008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2.9000906820000125},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":8.8372169114000059},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-60.909290009599999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-32.43521754919999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-74.031437515199997},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-38.957983008400006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-26.019153372799991},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-18.001689037999995},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-33.482617466800008},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-17.871542007719981},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-28.577592724800013},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-22.502974540800011},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":152.29400000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":108.10899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":206.45},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":149.55500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":137.83799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":73.451999999999998},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":111.376},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":79.225999999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":158.09899999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":102.304},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":167.83500000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":129.59399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":250.24799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":206.80600000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":248.46799999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":194.03100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":198.22399999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":145.614},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":178.899},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":137.512},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":153.17699999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":105.449},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":125.215},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":87.739000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":122.48099999999999},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":77.474000000000004},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":143.28100000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":84.379000000000005},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":133.12700000000001},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":78.162000000000006},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":115.767},{"$f":"IF($C17=1,0,IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E17=0),VLOOKUP($A17&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":74.834999999999994},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.6908653846153816E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8875000000000122E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.7930555555555578E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":8.7030092592592645E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.21938000000000002},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0.17372115384615383},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":5.8791666666666798E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":7.0954326923077016E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":2.65745192307692E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":3.6983173076923059E-2},{"$f":"IF($C17=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A17,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A17,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP17/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ17/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO17:$DJ17,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A17,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E17=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0.39800000000000002},{"$f":"IF($E17=0,IF($C17=0, MAX(EN17 - ($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E17=0,IF($C17=0, MAX(EO17 - ($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C17=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":3434.5440000000003},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":3416.4},{"$f":"SUM(S17:AP17)+(F17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":3430.8880157557596},{"$f":"SUM(AQ17:BN17)+(G17*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":3418.7200156988802},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A17,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-3.6559842442406989,2.32001569888007,{"$f":"($EI17*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL17","v":61.487999999999829},{"$f":"($EI17*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM17","v":70.079999999999927},0,-2.32001569888007,3.6559842442406989,0,0,0,3.6559842442406989,-2.32001569888007]
[10068,"Chewelah, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,Init!$V:$AA,4,FALSE),IF(A26=10298,1,0))","v":0},{"$f":"VLOOKUP($A26, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.5710000000000001E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.568E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A26=10298,$C26<>1),SUMPRODUCT(N$8:N25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A26=10298,$C26<>1),SUMPRODUCT(O$8:O25,$C$8:$C25)/SUM($C$8:$C25),IF(ModelMode=\"Actuals\",VLOOKUP($A26,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A26,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":167.49023474439991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":35.94494202394992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":17.036575171199956},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":36.987740869899994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":220.43554260309998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":200.51265115839999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":147.75048857350021},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":186.22090984409988},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":114.36747160910022},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":134.22001044110004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1.3741152522998163},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-16.008216923799978},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":66.135182654749997},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":10.218772809075062},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-307.48679642080003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-211.71439650034995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-326.44283037459991},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-210.12012196195008},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-40.191042924399881},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-15.683450280249986},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-32.98542024264998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-40.813468314434999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-62.147457645400095},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-75.734107038399998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":168.25596795519994},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":36.444849941599955},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":18.015921369599937},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":37.622504459199945},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":221.49168832480018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":201.19844926719998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":148.87119608800003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":186.91035125279996},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":110.04080848479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":126.38565008479998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-0.33913951839986112},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-15.343290390399943},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":66.951904988000024},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":10.743836847600051},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-306.47525136640013},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-211.06127575279993},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-325.37482799679992},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-209.48733944560001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-39.270933395200018},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-15.127033491999896},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-32.079933191200098},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-40.291546890479935},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-61.362976163200074},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-75.205096307199938},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1292.796},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":809.10400000000004},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":1078.9680000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":631.00199999999995},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":1182.7850000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":792.56799999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1477.6010000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1016.841},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1481.7660000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":1006.886},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1247.1559999999999},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":780.54100000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1230.5920000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":775.476},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":1038.307},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":635.22},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":896.58900000000006},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":565.71699999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":944.83600000000001},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":543.10199999999998},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":1055.046},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":646.63800000000003},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":1044.846},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":580.447},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":871.64700000000005},{"$f":"IF($C26=1,0,IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E26=0),VLOOKUP($A26&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":553.96500000000003},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29600999999999988},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.73537499999999989},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.26008593749999998},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.25803749999999948},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.29599749999999991},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.63006250000000019},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28019791666666682},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.28884615384615353},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.48606971153846157},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.32473798076923055},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.18791000000000002},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.84683173076923079},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.64235096153846127},{"$f":"IF($C26=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A26,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A26,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP26/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ26/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO26:$DJ26,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A26,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E26=1,ModelMode=\"Forecast\"),0))))","v":0.35088249999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.77},{"$f":"IF($E26=0,IF($C26=0, MAX(EN26 - ($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E26=0,IF($C26=0, MAX(EO26 - ($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C26=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":22153.248},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":22075.200000000001},{"$f":"SUM(S26:AP26)+(F26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":22152.745101559238},{"$f":"SUM(AQ26:BN26)+(G26*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":22078.542101473919},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A26,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-0.50289844076178269,3.3421014739178645,{"$f":"($EI26*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL26","v":2178.4320000000007},{"$f":"($EI26*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM26","v":2190},0,-3.3421014739178645,0.50289844076178269,0,0,0,0.50289844076178269,-3.3421014739178645]
[10087,"Port Angeles, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,Init!$V:$AA,4,FALSE),IF(A39=10298,1,0))","v":0},{"$f":"VLOOKUP($A39, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.9201000000000002E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.9198999999999997E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.9201000000000002E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.9198999999999997E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A39=10298,$C39<>1),SUMPRODUCT(N$8:N38,$C$8:$C38)/SUM($C$8:$C38),IF(ModelMode=\"Actuals\",VLOOKUP($A39,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A39=10298,$C39<>1),SUMPRODUCT(O$8:O38,$C$8:$C38)/SUM($C$8:$C38),IF(ModelMode=\"Actuals\",VLOOKUP($A39,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A39,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2656.3620264763958},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":2905.1640635674503},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-749.49875849280215},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1955.618285616898},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":819.92663754610112},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":4230.7750243104019},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":636.14976302849755},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3685.7150255171},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":1410.8585177321002},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":4304.2094535240994},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":263.03474612869832},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1987.7096540622006},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1595.9259389222498},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2653.7578233438253},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-5577.7897698448032},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1595.2162837358501},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-7517.9008487126011},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-2945.7643046454523},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4936.1665100563987},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-226.05605456275043},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-3693.1998157971539},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-362.65148636998492},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1934.7243499074029},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":435.69946340959905},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2656.8725152835977},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2905.4973355125512},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-748.84586102719913},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1956.0414613431003},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":820.63073469390292},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":4231.2322230496029},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":636.89690137149955},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3686.1746531229019},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":1507.5429883239012},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":4194.4296696238998},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":263.72472995130011},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1988.1529384178011},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1596.4704204777518},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":2654.1078660361763},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-5577.1154064752009},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1594.7808699041489},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-7517.1888471273996},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-2945.3424496345506},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-4935.553103703598},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-225.68511003724961},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3692.5961577628514},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-362.30353875401306},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1934.2013622525992},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":436.05213723039924},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":20319.53},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":14436.54},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":21841.08},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":16597.71},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":25182.04},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":20050.080000000002},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":26487.51},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":19589.060000000001},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":24247.16},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":17382.52},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":24136.82},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":17325.57},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":20435.259999999998},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":14765.41},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":17755.52},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":13470.32},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":17117.71},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":11650.63},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":16288},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":12608.81},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":17193.669999999998},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":11676.51},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":16160.91},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":12638.39},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":20319.53},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":14436.54},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":21841.08},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":16597.71},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25182.04},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":20050.080000000002},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":26487.51},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":19589.060000000001},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":23561.14},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":16881.34},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":24136.82},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":17325.57},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":20435.259999999998},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":14765.41},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":17755.52},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":13470.32},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":17117.71},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":11650.63},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":16288},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":12608.81},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":17193.669999999998},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":11676.51},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":16160.91},{"$f":"IF($C39=1,0,IF(AND(ModelMode=\"Actuals\",$E39=1),VLOOKUP($A39&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E39=0),VLOOKUP($A39&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A39,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":12638.39},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0.84890000000000043},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0.84890000000000043},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C39=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO39:$DJ39,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A39,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO39:$DJ39,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E39=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A39,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP39/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ39/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A39,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO39:$DJ39,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A39,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E39=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":85.48},{"$f":"IF($E39=0,IF($C39=0, MAX(EN39 - ($EI39*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C39=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E39=0,IF($C39=0, MAX(EO39 - ($EI39*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C39=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A39,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI39*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI39*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":429353.136},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A39,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI39*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI39*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":428171.28},{"$f":"SUM(S39:AP39)+(F39*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":429356.76196807646},{"$f":"SUM(AQ39:BN39)+(G39*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":428169.56196801952},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A39,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A39,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},3.6259680764633231,-1.7180319805047475,{"$f":"($EI39*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL39","v":321503.18400000007},{"$f":"($EI39*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM39","v":320633.52},-3.6259680764633231,0,0,1.7180319805047475,0,0,-3.6259680764633231,1.7180319805047475]
[10101,"Clallam County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,Init!$V:$AA,4,FALSE),IF(A45=10298,1,0))","v":0},{"$f":"VLOOKUP($A45, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.0763699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A45=10298,$C45<>1),SUMPRODUCT(N$8:N44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":5.0953596043562893E-2},{"$f":"IF(AND($A45=10298,$C45<>1),SUMPRODUCT(O$8:O44,$C$8:$C44)/SUM($C$8:$C44),IF(ModelMode=\"Actuals\",VLOOKUP($A45,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":5.0949650128899876E-2},0,0,0,0,{"$f":"+VLOOKUP($A45,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":5100.3821297067989},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1247.3738226356509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":4504.0537476064055},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":3957.9821795053031},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":9687.1606511256978},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":7124.3286543648028},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":7613.4120872545027},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":7496.8066972527013},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":8243.5843572077065},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":7568.0322839116998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":3938.9406434019111},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1986.5879081413987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2939.2284053232506},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1490.4393617615278},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-9629.3800068176024},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-5595.2963013464469},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-14106.3983130862},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-8370.5929041216496},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-9763.9697981667996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-4922.9959456217493},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-8182.601918974553},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-4900.026770081442},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-3871.8870998538005},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-3551.2360247247998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":5077.3991297067987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1271.0398226356519},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":4503.9647476064056},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":3958.2321795052994},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":9686.2956511256998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":7124.212654364801},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":7612.8140872545046},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":7496.6866972526987},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":8341.1294268156998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":7458.2048187156979},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":3939.1206434019041},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1987.0889081414025},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2940.2834053232509},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1491.3533617615285},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-9628.5700068176011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-5594.459301346451},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-14105.279313086197},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-8369.4369041216505},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-9763.0367981668023},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-4922.0399456217474},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-8158.3069189745547},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-4922.0597700814415},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-3894.2040998537996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-3527.0900247247992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":32574.124},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":19183.57},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":39642.016000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":26732.665000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":47580.612999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":31730.079000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":47823.277000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":32233.275000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":43763.75},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":27910.37},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":41072.835000000006},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":25843.486999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":32242.408999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":20329.212},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":26663.844999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":17838.023000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":24212.458999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":14333.011},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":23248.639999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":15040.681999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":24305.367999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":13825.992},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":24274.524000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":15429.14},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":32551.141},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":19207.236000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":39641.927000000003},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":26732.914999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":47579.748},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":31729.963},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":47822.679000000004},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":32233.154999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":42644.847999999998},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":27192.319},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":41073.014999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":25843.988000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":32243.463999999996},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":20330.126},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":26664.654999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":17838.859999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":24213.578000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":14334.166999999999},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":23249.572999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":15041.638000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":24329.662999999997},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":13803.959000000001},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":24252.207000000002},{"$f":"IF($C45=1,0,IF(AND(ModelMode=\"Actuals\",$E45=1),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E45=0),VLOOKUP($A45&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A45,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":15453.286},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.583467499999998},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":26.449199519230788},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.685625000000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":12.757223557692299},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":19.184209134615401},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":16.45721875000001},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.661852500000002},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":7.7808461538461486},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.7405740740740754},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.860093749999983},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":0.2181824999999975},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.631630000000015},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":27.495637019230799},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":22.084708333333353},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.801790865384646},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":20.143673076923093},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":17.416271634615399},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":9.5270550000000043},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.6566033653846119},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":8.3972331730769199},{"$f":"IF($C45=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A45,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A45,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP45/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ45/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A45,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO45:$DJ45,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A45,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E45=1,ModelMode=\"Forecast\"),0))))","v":13.383482500000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":76.028000000000006},{"$f":"IF($E45=0,IF($C45=0, MAX(EN45 - ($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":3.4170611962908879},{"$f":"IF($E45=0,IF($C45=0, MAX(EO45 - ($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C45=0,1,0)),0),0), 0)","v":2.8330611962592229},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":667829.95200000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":666005.28},{"$f":"SUM(S45:AP45)+(F45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":667833.36906119634},{"$f":"SUM(AQ45:BN45)+(G45*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":666008.11306119629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":12736.8},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A45,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A45,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":12649.439999999999},3.4170611962908879,2.8330611962592229,{"$f":"($EI45*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL45","v":0},{"$f":"($EI45*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM45","v":0},0,0,0,0,0,0,0,0]
[10118,"Consumers Power",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,Init!$V:$AA,4,FALSE),IF(A54=10298,1,0))","v":0},{"$f":"VLOOKUP($A54, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4663000000000003E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A54=10298,$C54<>1),SUMPRODUCT(N$8:N53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0042146516617762E-2},{"$f":"IF(AND($A54=10298,$C54<>1),SUMPRODUCT(O$8:O53,$C$8:$C53)/SUM($C$8:$C53),IF(ModelMode=\"Actuals\",VLOOKUP($A54,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0594320620046419E-2},0,0,0,0,{"$f":"+VLOOKUP($A54,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2733.7271300131979},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":413.95310699934998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":826.95959095359649},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":17.215008364699315},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3022.9390659042983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":2609.1149635551992},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":2478.5246632954986},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":2075.1570630772985},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":2992.2536476222995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1898.3519625182998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":59.912039608097984},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-455.3811430814003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2383.0525883517512},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":64.083692285976213},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4431.1122842223995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-3720.42229960855},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6157.0472518938004},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3607.6602849133506},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-412.75149555319877},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-1010.6099262032494},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":695.15626402954513},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-990.27134573405419},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-525.35436116619894},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-957.20263719520153},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3417.8391300131989},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-304.90889300064919},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":850.89059095359698},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":7.8410083646977},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3075.9270659042995},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":2619.5769635551987},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":2532.901663295499},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":2087.7800630773017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3004.8070412142988},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":2016.3626593142981},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":79.967039608098275},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-466.75214308139948},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2386.2305883517511},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":42.752692285977901},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4447.3852842224005},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-3757.9382996085496},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6173.4322518938025},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3645.4982849133503},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-414.0884955531983},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1043.3759262032509},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":5.753264029550337},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-334.62934573405619},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":86.700638833797711},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1621.4136371952009},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19238.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":11189.135},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":21936.113999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":13699.121000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":25787.455999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":17391.036},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":26634.628000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":16935.607},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":24331.017},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":14119.025000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":22368.124},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":13876.666999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":19986.958000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":11381.489},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":17372.067000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10357.16},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":16863.031999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":10031.545},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":19419.596000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10982.583000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":20212.325999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":10259.397000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":16383.621000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10445.270999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":19922.708000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":10470.273000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":21960.044999999998},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":13689.746999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":25840.444},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":17401.498},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":26689.005000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":16948.230000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":23612.789000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13871.644999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":22388.179},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":13865.296},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":19990.136000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":11360.158000000001},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":17355.794000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":10319.644},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":16846.646999999997},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9993.7070000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":19418.259000000002},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10949.816999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":19522.923000000003},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":10915.038999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":16995.675999999999},{"$f":"IF($C54=1,0,IF(AND(ModelMode=\"Actuals\",$E54=1),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E54=0),VLOOKUP($A54&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A54,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":9781.06},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":1.9731634615384621},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.576714999999993},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7833600000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.389432692307679},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.96645749999999708},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.6148173076923058},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.3740048076923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.67020432692307},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.1154200000000003},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.4932596153846092},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.8306342592592557},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.2219036458333292},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":2.2366759259259226},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.7398875000000089},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.9688900000000018},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":9.595718749999989},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":0.58061197916666174},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":6.793608173076926},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":4.5473653846153894},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.8003221153846098},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":5.2183825000000112},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":3.6044735576923017},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":8.7948774038461508},{"$f":"IF($C54=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A54,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A54,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP54/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ54/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A54,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO54:$DJ54,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A54,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E54=1,ModelMode=\"Forecast\"),0))))","v":7.4538100000000043},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.673999999999999},{"$f":"IF($E54=0,IF($C54=0, MAX(EN54 - ($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":1.1568390157190152},{"$f":"IF($E54=0,IF($C54=0, MAX(EO54 - ($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C54=0,1,0)),0),0), 0)","v":4.4808390156831592},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":401200.41599999997},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":400104.24},{"$f":"SUM(S54:AP54)+(F54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":401201.57283901569},{"$f":"SUM(AQ54:BN54)+(G54*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":400108.72083901567},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":31121.712},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A54,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A54,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":34435.56},1.1568390157190152,4.4808390156831592,{"$f":"($EI54*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL54","v":0},{"$f":"($EI54*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM54","v":0},0,0,0,0,0,0,0,0]
[10144,"Eatonville, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,Init!$V:$AA,4,FALSE),IF(A59=10298,1,0))","v":0},{"$f":"VLOOKUP($A59, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":4.6109999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":4.6129999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":4.6109999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":4.6129999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A59=10298,$C59<>1),SUMPRODUCT(N$8:N58,$C$8:$C58)/SUM($C$8:$C58),IF(ModelMode=\"Actuals\",VLOOKUP($A59,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A59=10298,$C59<>1),SUMPRODUCT(O$8:O58,$C$8:$C58)/SUM($C$8:$C58),IF(ModelMode=\"Actuals\",VLOOKUP($A59,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A59,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":241.28505500040001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":116.05553057195004},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":102.42489305920003},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":82.865363245900085},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":378.63902574710005},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":385.83330677439994},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":454.26655021350007},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":352.3615548281},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":284.77590019310014},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":244.92620670509996},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":26.852296995700044},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":60.678918164200127},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":205.90977379475021},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":71.087572787075146},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-470.41674861280012},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-351.53158898434992},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-562.96965467859991},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-304.65072762994998},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-323.95734638039994},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-206.87160354024991},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-223.82059807864994},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-189.24522861883497},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-218.44103814139999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-157.72549385439993},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":301.72456619319973},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":57.793258626850047},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":103.36399559359984},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":83.490187519700044},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":379.24892859929992},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":386.32210803520024},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":454.66141187050016},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":352.64192722229996},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":275.81518540930006},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":251.26886850929986},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":26.837313173100256},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":60.68763380860014},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":205.83429223925009},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":71.018530094725179},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-470.85711198240028},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-351.82600281604994},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-563.68165626380005},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-305.07258264084999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-324.57075273319992},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-207.24254806574993},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-270.06425611295003},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-143.95317623480491},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-175.46202579620012},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-201.57916767519998},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":1418.2170000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":884.41399999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":1607.68},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":1058.4970000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":2001.9349999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1439.905},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":2176.7939999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":1412.0329999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1806.404},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":1116.3599999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1617.61},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":1082.671},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":1461.212},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":878.11099999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":1084.328},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":652.31500000000005},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":1078.55},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":667.93600000000004},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":1090.251},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":648.34100000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":1167.913},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":612.94799999999998},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":987.30700000000002},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":655.36400000000003},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":1479.1669999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":826.48500000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":1609.2719999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":1059.5450000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":2003.249},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1440.8510000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":2177.9360000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":1412.7729999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1745.97},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":1097.0139999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1618.2850000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":1083.123},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":1461.681},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":878.39200000000005},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":1084.5619999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":652.45600000000002},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":1078.55},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":667.93600000000004},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":1090.251},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":648.34100000000001},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":1122.2729999999999},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":658.58799999999997},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":1030.809},{"$f":"IF($C59=1,0,IF(AND(ModelMode=\"Actuals\",$E59=1),VLOOKUP($A59&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E59=0),VLOOKUP($A59&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A59,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":611.86300000000006},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.48082451923076874},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.29579999999999984},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":1.1151625000000003},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":1.4683221153846162},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.69099000000000022},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":1.1445144230769229},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.72847115384615346},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.61044230769230756},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.58162500000000028},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.50720432692307726},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.7224976851851852},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.42088802083333343},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.4740023148148147},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.29781999999999975},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":1.1178775000000005},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":1.4695769230769224},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":1.0022031250000003},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":1.1458918269230765},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.7293437500000004},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.61087980769230787},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.58162500000000028},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.50720432692307726},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.72822836538461555},{"$f":"IF($C59=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO59:$DJ59,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A59,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO59:$DJ59,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E59=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A59,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP59/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ59/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A59,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO59:$DJ59,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A59,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E59=1,ModelMode=\"Forecast\"),0))))","v":0.4149775},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":3.3679999999999999},{"$f":"IF($E59=0,IF($C59=0, MAX(EN59 - ($EI59*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C59=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E59=0,IF($C59=0, MAX(EO59 - ($EI59*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C59=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A59,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI59*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI59*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":28609.488000000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A59,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI59*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI59*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":28540.080000000002},{"$f":"SUM(S59:AP59)+(F59*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":28607.096131136837},{"$f":"SUM(AQ59:BN59)+(G59*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":28539.372131193722},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A59,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A59,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-2.3918688631638361,-0.70786880627929349,{"$f":"($EI59*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL59","v":975.02399999999761},{"$f":"($EI59*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM59","v":963.59999999999854},0,0,2.3918688631638361,0.70786880627929349,0,0,2.3918688631638361,0.70786880627929349]
[10191,"Grays Harbor PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,Init!$V:$AA,4,FALSE),IF(A73=10298,1,0))","v":0},{"$f":"VLOOKUP($A73, Init!$V:$AA,3,FALSE)","v":0},{"$f":"+IF(ModelMode=\"Actuals\",1,0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.70552E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.7040699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.70552E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.7040699999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A73=10298,$C73<>1),SUMPRODUCT(N$8:N71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A73,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A73=10298,$C73<>1),SUMPRODUCT(O$8:O71,$C$8:$C71)/SUM($C$8:$C71),IF(ModelMode=\"Actuals\",VLOOKUP($A73,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A73,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":12481.826477212795},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":9294.1396096524004},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":5337.5897234943986},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":6302.3017725688042},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":8140.2556242071951},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":12064.654315980799},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":10636.022662332005},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":11742.038287799194},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":7935.5512844792102},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":9607.7271088632006},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":2925.9355439624051},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":5131.1592918544047},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":11581.981873182005},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":7156.7083671614055},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-7231.639706009606},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-3118.3619120492003},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-14528.627179515199},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-4209.009909508397},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4493.7851413727985},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":277.81864346200382},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-1924.5265329667964},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":20.052100542285189},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-858.6472507248036},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":2464.6762574591994},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":14581.078915734797},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":7000.0208256721562},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":5177.6207897503991},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":6188.9590127183037},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":7817.5446674226987},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":11817.950224572807},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":10336.776192199504},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":11533.228289219696},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":7512.6341680127007},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":9650.5011589127025},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":2763.6743711009112},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":5015.7464076354008},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":11422.640785955758},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":7055.262462356779},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-7312.4593617135979},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-3174.5444092509497},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-14608.390064588195},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-4268.7854212181446},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-4581.0401807947928},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":216.79812156075423},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3893.6723254800454},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":1834.0473027001062},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":917.73435424819763},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":535.06910946720382},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":56014.27},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":37714.237999999998},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":61014.074000000001},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":42389.035000000003},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":68182.843999999997},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":51052.733999999997},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":74348.991999999998},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":50937.241999999998},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":64217.641000000003},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":41840.383000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":61764.995999999999},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":42932.675999999999},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":58013.190999999999},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":37006.949000000001},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":50275.370999999999},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":34011.987999999998},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":46188.02},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":31765.098000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":47815.055},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":31910.484},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":49553.016000000003},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":29691.633000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":43739.648000000001},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":32539.289000000001},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":58076.512000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":35395.957000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":60806.77},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":42245.012000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":67809.085999999996},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":50772.883000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":73995.577999999994},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":50695.108999999997},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":61821.038999999997},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":40892.836000000003},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":61552.711000000003},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":42785.125},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":57814.375},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":36880.125},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":50145.66},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":33924.237999999998},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":46056.637000000002},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":31674.738000000001},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":47683.328000000001},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":31822.57},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":47540.105000000003},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":31480.401999999998},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":45478.112999999998},{"$f":"IF($C73=1,0,IF(AND(ModelMode=\"Actuals\",$E73=1),VLOOKUP($A73&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E73=0),VLOOKUP($A73&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A73,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":30584.113000000001},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":2.1863125000000139},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.581815000000006},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":24.057889999999986},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":17.086461538461549},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":11.193897499999991},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":21.582451923076945},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":7.5892139423077083},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":7.0707427884615583},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.292950000000005},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":6.705963942307676},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.745944444444419},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.566666666666663},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":1.9286296296296257},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.40907500000003},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":23.800285000000002},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":16.857014423076919},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":18.870710937500007},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":21.405752403846151},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":7.448137019230785},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":6.995548076923086},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.240407499999989},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":6.6796153846153743},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.808901442307686},{"$f":"IF($C73=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO73:$DJ73,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A73,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO73:$DJ73,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E73=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A73,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP73/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ73/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A73,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO73:$DJ73,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A73,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E73=1,ModelMode=\"Forecast\"),0))))","v":10.382717499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":131.21700000000001},{"$f":"IF($E73=0,IF($C73=0, MAX(EN73 - ($EI73*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C73=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E73=0,IF($C73=0, MAX(EO73 - ($EI73*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C73=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A73,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI73*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI73*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":1058182.128},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A73,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI73*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI73*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":1054397.3999999999},{"$f":"SUM(S73:AP73)+(F73*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":1144918.8718504987},{"$f":"SUM(AQ73:BN73)+(G73*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":1137933.0268463751},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A73,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A73,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},86736.743850498693,83535.626846375177,{"$f":"($EI73*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL73","v":94428},{"$f":"($EI73*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM73","v":95063.520000000251},-86736.743850498693,-83535.626846375177,0,0,0,0,-86736.743850498693,-83535.626846375177]
[10197,"Harney Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,Init!$V:$AA,4,FALSE),IF(A74=10298,1,0))","v":0},{"$f":"VLOOKUP($A74, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.2212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.2212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.2212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.2212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A74=10298,$C74<>1),SUMPRODUCT(N$8:N73,$C$8:$C73)/SUM($C$8:$C73),IF(ModelMode=\"Actuals\",VLOOKUP($A74,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":8.6856238737748878E-2},{"$f":"IF(AND($A74=10298,$C74<>1),SUMPRODUCT(O$8:O73,$C$8:$C73)/SUM($C$8:$C73),IF(ModelMode=\"Actuals\",VLOOKUP($A74,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":8.7609985496418061E-2},{"$f":"+$C74*L74","v":0},{"$f":"+$C74*M74","v":0},{"$f":"+$C74*F74","v":0},{"$f":"+$C74*G74","v":0},{"$f":"+VLOOKUP($A74,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":99899.204999999987},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-4282.7909731668015},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-2485.53258375315},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-8211.2220296863998},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-4934.8978340403},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-8097.7587110407003},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":-4588.5174929247996},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-9474.5947215294982},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":-5309.6210328176985},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-9036.8857250226993},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-4829.3541805267005},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-9623.5084387068982},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-5882.3454734713987},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-2947.4471736607466},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-1836.4036243352748},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":7113.6053875375983},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":6333.5611197239505},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":5597.8124679762059},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":6285.9782669391534},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":12604.586578626799},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":11179.929000034248},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":12431.527870547048},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":9868.1777233791963},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":4323.8663379638019},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":5799.6571052847994},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-4881.9609731668024},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-3168.9455837531486},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-8774.9520296863975},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-5399.8358340402983},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-8485.7337110406988},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":-4921.8764929248009},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-9167.6417215294987},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":-5030.0410328177031},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-8580.8722422306964},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-4557.8984391307004},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-9756.7284387068994},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-5985.7744734713988},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-2828.579173660748},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-1768.8796243352754},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":7290.4583875376011},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":6479.1841197239501},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":5687.7234679762023},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":6341.153266939149},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":12859.331578626801},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":11369.702000034249},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":11932.932870547047},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":11104.012723379195},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":4985.5283379638022},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":5252.9761052847989},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":3939.3969999999999},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":2882.3119999999999},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":2304.6709999999998},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":1880.982},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":3242.7819999999997},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":2775.3540000000003},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":2559.1890000000003},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":2093.3710000000019},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1593.3909999999996},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":1258.5869999999995},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1489.7160000000003},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":1257.4140000000007},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":5822.2450000000026},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3801.5589999999993},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":17975.238999999998},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":13346.554},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":17065.666000000005},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":13080.586000000003},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":22484.415999999997},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":17154.546999999999},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":22154.345999999998},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":15472.396000000001},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":12747.367000000002},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":11479.998},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":3340.226999999999},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":2198.8990000000013},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":1740.9410000000025},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":1416.0440000000017},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":2854.8070000000007},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":2441.994999999999},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":2866.1419999999998},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":2372.9509999999973},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1685.3530000000028},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":1348.0169999999998},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1356.4959999999992},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":1153.9850000000006},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":5941.1130000000012},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3869.0829999999987},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":18152.092000000001},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":13492.177},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":17155.577000000001},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":13135.760999999999},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":22739.161},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":17344.32},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":21655.750999999997},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":16708.231},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":13409.029000000002},{"$f":"IF($C74=1,0,IF(AND(ModelMode=\"Actuals\",$E74=1),VLOOKUP($A74&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E74=0),VLOOKUP($A74&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A74,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":10933.316999999999},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":6.9192956730769257},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":3.2613225000000021},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":3.409044999999999},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0.49910336538461308},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0.60152250000000196},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0.18195192307692221},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":3.2562187499999968},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0.3832908653846232},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":9.4328349999999901},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":2.1689230769230861},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":4.2347916666666734},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":6.7037317708333362},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":3.480993055555559},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0.74505989583332433},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":2.6844783653846136},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":8.9950574999999944},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":1.4135552884615308},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":3.8849062500000002},{"$f":"IF($C74=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO74:$DJ74,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A74,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO74:$DJ74,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E74=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A74,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP74/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ74/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A74,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO74:$DJ74,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A74,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E74=1,ModelMode=\"Forecast\"),0))))","v":6.2544274999999985},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":22.753},{"$f":"IF($E74=0,IF($C74=0, MAX(EN74 - ($EI74*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C74=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E74=0,IF($C74=0, MAX(EO74 - ($EI74*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C74=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A74,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI74*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI74*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":199862.35200000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A74,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI74*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI74*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":199316.28},{"$f":"SUM(S74:AP74)+(F74*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":199862.08591613767},{"$f":"SUM(AQ74:BN74)+(G74*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":199311.46991613772},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":48127.536},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A74,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A74,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":50142.240000000005},{"$f":"EN74-EL74","v":-0.26608386234147474},{"$f":"EO74-EM74","v":-4.8100838622776791},{"$f":"($EI74*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL74","v":0},{"$f":"($EI74*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM74","v":0},{"$f":"IF(ER74>0,IF(ET74>0,(-1)*MIN(ER74,ET74),0),0)","v":0},{"$f":"IF(ES74>0,IF(EU74>0,(-1)*MIN(ES74,EU74),0),0)","v":0},{"$f":"IF(ER74<0,IF(EP74<ABS(ER74),MAX(0,ABS(ER74)-(EP74)),0),0)","v":0},{"$f":"IF(ES74<0,IF(EQ74<ABS(ES74),MAX(0,ABS(ES74)-(EQ74)),0),0)","v":0},{"$f":"IF(AND(EP74>0,ET74>0),IF(AND(ER74<=0,ABS(ER74)<EP74),(-1)*MIN(EP74,EP74-ABS(ER74),ET74),IF(AND(ER74>0,ER74<ET74),(-1)*MIN(EP74,ET74-ER74),0)),0)","v":0},{"$f":"IF(AND(EQ74>0,EU74>0),IF(AND(ES74<=0,ABS(ES74)<EQ74),(-1)*MIN(EQ74,EQ74-ABS(ES74),EU74),IF(AND(ES74>0,ES74<EU74),(-1)*MIN(EQ74,EU74-ES74),0)),0)","v":0},{"$f":"IF($E74=0,SUM(EV74,EX74,EZ74),0)","v":0},{"$f":"IF($E74=0,SUM(EW74,EY74,FA74),0)","v":0}]
[10236,"Lane County Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,Init!$V:$AA,4,FALSE),IF(A83=10298,1,0))","v":0},{"$f":"VLOOKUP($A83, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.9744999999999997E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.9719999999999998E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.9744999999999997E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.9719999999999998E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A83=10298,$C83<>1),SUMPRODUCT(N$8:N82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":6.5000000000000002E-2},{"$f":"IF(AND($A83=10298,$C83<>1),SUMPRODUCT(O$8:O82,$C$8:$C82)/SUM($C$8:$C82),IF(ModelMode=\"Actuals\",VLOOKUP($A83,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":6.5000000000000002E-2},0,0,0,0,{"$f":"+VLOOKUP($A83,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1578.5711789180004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1041.4392710002512},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-102.7838851359993},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":202.8053810905003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3619.5054303444995},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":4063.0330552480009},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":3421.5752787325},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3515.6574037395003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":1470.4793789145024},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1773.4966639545009},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":321.65248538150081},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":753.34464333900178},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1403.2132883262511},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":712.17759627462601},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-3587.9440623760001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2317.8863704582491},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-5170.4585018869984},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-2548.3927041102488},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-2566.989746018},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-1490.4910829987493},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-1767.0952866267489},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-1350.2499983638245},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1936.7971700130001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-1040.6405038479998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2035.3572890079995},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":595.19917031400018},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-94.622666815999764},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":208.09507766800016},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3628.3066446920002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":4068.7480394880004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":3430.9145080199996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3521.4027488119991},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":1362.2983410920006},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1744.9469050919988},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":330.27728316400135},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":758.88569778400233},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1410.0193077700023},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":716.55312992900053},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3579.5145202559997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2312.4436975619992},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-5161.5584820719996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-2543.1195164740002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-2559.322166607999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1485.8542764299991},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-2124.9445611980009},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-980.50665316419872},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1586.1098243280012},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1380.3810810880004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":11723.26},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":7664.3860000000004},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":12871.921},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":8612.3649999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":17611.675999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":13148.715},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":18269.081999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":12649.607},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":14586.313},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":9284.9120000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":14033.356},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":9562.5130000000008},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":12223.423000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":7668.4009999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":9813.3420000000006},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6334.875},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":8978.7929999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":5834.9210000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":9622.9279999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":5881.1040000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10229.099},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":5564.3389999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":8456.2749999999996},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":5967.87},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":12173.665000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":7213.98},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":12871.921},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":8612.3649999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":17611.675999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":13148.715},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":18269.081999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":12649.607},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":14020.991},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":9027.1919999999991},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":14033.356},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":9562.5130000000008},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":12223.423000000001},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":7668.4009999999998},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":9813.3420000000006},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6334.875},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":8978.7929999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":5834.9210000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":9622.9279999999999},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":5881.1040000000003},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":9863.7039999999997},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":5929.7330000000002},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":8800.4249999999993},{"$f":"IF($C83=1,0,IF(AND(ModelMode=\"Actuals\",$E83=1),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E83=0),VLOOKUP($A83&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A83,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":5623.7209999999995},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0.47300961538461195},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":4.9416975000000036},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":7.4493100000000041},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":6.6928028846153964},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0.85921749999999264},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":7.6240673076923073},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":5.0508100961538425},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":1.2505817307692269},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":5.3760175000000032},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":6.1074423076923097},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":8.8119189814814831},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":2.0472213541666662},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0.47592361111110648},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":4.9416975000000036},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":7.4493100000000041},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":6.6928028846153964},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":0.81221093749999085},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":7.6240673076923073},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":5.0508100961538425},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":1.2505817307692269},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":5.3760175000000032},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":6.1074423076923097},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":8.7800961538461557},{"$f":"IF($C83=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A83,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A83,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP83/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ83/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A83,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO83:$DJ83,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A83,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E83=1,ModelMode=\"Forecast\"),0))))","v":2.0659375000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":29.103000000000002},{"$f":"IF($E83=0,IF($C83=0, MAX(EN83 - ($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E83=0,IF($C83=0, MAX(EO83 - ($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C83=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":246593.23199999999},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":245770.56},{"$f":"SUM(S83:AP83)+(F83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":246593.4771303478},{"$f":"SUM(AQ83:BN83)+(G83*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":245770.43412963679},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A83,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A83,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0.24513034781557508,-0.12587036320473999,{"$f":"($EI83*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL83","v":9047.5200000000186},{"$f":"($EI83*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM83","v":9171.7200000000303},-0.24513034781557508,0,0,0.12587036320473999,0,0,-0.24513034781557508,0.12587036320473999]
[10260,"Modern Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,Init!$V:$AA,4,FALSE),IF(A93=10298,1,0))","v":0},{"$f":"VLOOKUP($A93, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":3.7212999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A93=10298,$C93<>1),SUMPRODUCT(N$8:N92,$C$8:$C92)/SUM($C$8:$C92),IF(ModelMode=\"Actuals\",VLOOKUP($A93,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A93=10298,$C93<>1),SUMPRODUCT(O$8:O92,$C$8:$C92)/SUM($C$8:$C92),IF(ModelMode=\"Actuals\",VLOOKUP($A93,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A93,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":1913.5320088331991},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":430.76455349685057},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-126.77069368639968},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":277.65685045969985},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":1632.620419459301},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1581.2146590752},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":837.98842097050147},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1443.8079526823003},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":729.26533547730287},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":1275.529839973301},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-68.224995206897802},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-280.40636247139992},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":1070.0389375892501},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":309.78664478972587},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-2259.8960364623999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-1554.206459526049},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-2166.7784950238001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-1542.9332603108505},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":676.52069662679969},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":330.39868628425029},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":1271.4937847970505},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":403.76268345419612},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":512.14620096379986},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-9.2174467151999124},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":1972.2350088332005},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":464.87455349685115},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-71.463693686398983},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":315.16085045969976},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":1687.7124194592998},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1618.9366590751997},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":893.29342097050176},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1481.3139526822997},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":826.37873826930081},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":1279.2440413693002},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-11.072995206897758},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-244.74736247140027},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":1127.7169375892499},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":344.91964478972568},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-2203.1810364623998},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-1518.1114595260487},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-2107.6284950238005},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-1509.2722603108505},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":734.59269662679981},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":365.13768628425078},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":1331.3707847970509},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":436.69768345419561},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":568.74720096380042},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":26.99155328479992},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":11411.941999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":6631.7889999999998},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":12021.366},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":8151.4759999999997},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":14733.404},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":10088.083000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":14739.618},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":9995.8690000000006},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":13009.54},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":8308.4220000000005},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":12769.959000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":7967.5640000000003},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":11200.934999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":6822.8559999999998},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":10287.646000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6547.3209999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11081.079},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":6306.3119999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":12089.866},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7232.3779999999997},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12503.457},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":6877.85},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":10243.116},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":6552.808},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":11470.645},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":6665.8990000000003},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":12076.673000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":8188.98},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":14788.495999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":10125.805},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":14794.923000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":10033.375},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":12686.094999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":8101.857},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":12827.111000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":8003.223},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":11258.612999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":6857.9889999999996},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":10344.361000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6583.4160000000002},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11140.228999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":6339.973},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":12147.938},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7267.1170000000002},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12563.334000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":6910.7849999999999},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":10299.717000000001},{"$f":"IF($C93=1,0,IF(AND(ModelMode=\"Actuals\",$E93=1),VLOOKUP($A93&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E93=0),VLOOKUP($A93&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A93,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":6589.0169999999998},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":3.192447115384617},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":4.2065849999999969},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":5.3304899999999975},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.4422259615384618},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":4.9241499999999974},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":4.4769831730769205},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":7.1246754807692305},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.7880817307692247},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.7573025000000015},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.7308221153846155},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":7.0958124999999939},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":5.6492187499999993},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":4.2175810185185121},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":4.2133174999999987},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":5.3367600000000053},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.454281249999994},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":4.5562942708333409},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":4.4845985576923084},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":7.131026442307693},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.7967475961538462},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.7544274999999985},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.7362259615384623},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":5.9826778846153843},{"$f":"IF($C93=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO93:$DJ93,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A93,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO93:$DJ93,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E93=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A93,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP93/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ93/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A93,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO93:$DJ93,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A93,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E93=1,ModelMode=\"Forecast\"),0))))","v":6.7197074999999984},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":26.285},{"$f":"IF($E93=0,IF($C93=0, MAX(EN93 - ($EI93*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C93=0,1,0)),0),0), 0)","v":6687.2170583377301},{"$f":"IF($E93=0,IF($C93=0, MAX(EO93 - ($EI93*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C93=0,1,0)),0),0), 0)","v":7808.9720583377057},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A93,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI93*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI93*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":230887.44},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A93,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI93*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI93*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":230256.6},{"$f":"SUM(S93:AP93)+(F93*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":237574.65705833773},{"$f":"SUM(AQ93:BN93)+(G93*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":238065.57205833771},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A93,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A93,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},6687.2170583377301,7808.9720583377057,{"$f":"($EI93*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL93","v":0},{"$f":"($EI93*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM93","v":0},0,0,0,0,0,0,0,0]
[10294,"Pacific County PUD #2",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,Init!$V:$AA,4,FALSE),IF(A102=10298,1,0))","v":0},{"$f":"VLOOKUP($A102, Init!$V:$AA,3,FALSE)","v":0},{"$f":"+IF(ModelMode=\"Actuals\",1,0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":5.143E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A102=10298,$C102<>1),SUMPRODUCT(N$8:N101,$C$8:$C101)/SUM($C$8:$C101),IF(ModelMode=\"Actuals\",VLOOKUP($A102,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A102=10298,$C102<>1),SUMPRODUCT(O$8:O101,$C$8:$C101)/SUM($C$8:$C101),IF(ModelMode=\"Actuals\",VLOOKUP($A102,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A102,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2182.6273228519985},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1458.2599317535005},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1042.6756720960002},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1223.0812007669992},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3359.661844323},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":4142.4854214719999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":3331.3535097550011},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3744.130116852999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":3802.7261943030026},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3634.7692248629992},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":892.84500184100034},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1423.6317957460014},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2229.2068003175009},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1468.3811662197513},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-3975.5210492639999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2499.1606821655005},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-6493.0917634179987},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3013.5056052935006},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-3866.8783622520004},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2021.4494732324993},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-2972.5133520245017},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-1883.3409446685491},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-2074.4625431820004},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-1090.9513018719999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":2855.0323228519992},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":936.56293175350038},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1148.7376720959983},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1295.0842007669999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3487.3468443230013},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":4237.0604214719988},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":3465.4725097549999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3836.7171168529985},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":3703.9603734230004},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":3624.5123144230001},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1003.6700018410011},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1499.8887957460011},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":2325.7638003175016},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1530.6671662197514},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-3896.0240492640005},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2447.4286821655005},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-6422.8187634179994},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-2966.9126052935007},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3796.0583622520007},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-1976.7374732324997},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3347.8943520245011},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1391.2969446685483},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1548.0035431820015},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1502.3073018719997},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":15309.847},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":10028.348},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":17831.934000000001},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":12105.045},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":21465.52},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":15899.351000000001},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":22544.016},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":15563.454},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":20774.605},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":13354.535},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":18635.778999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":12822.689},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":16230.55},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":10469.728999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":13365.733},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":8697.5059999999994},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11816.029},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7834.4960000000001},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":11906.866},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":7517.3890000000001},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":12550.553},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7064.1319999999996},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":11374.165000000001},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":7978.0559999999996},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":15982.252},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":9506.6509999999998},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":17937.995999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":12177.048000000001},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":21593.205000000002},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":15993.925999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":22678.134999999998},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":15656.040999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":20094.609},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":13053.663},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":18746.603999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":12898.946},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":16327.107},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":10532.014999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":13445.23},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":8749.2379999999994},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11886.302},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7881.0889999999999},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":11977.686},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":7562.1009999999997},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":12175.172},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7556.1760000000004},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":11900.624},{"$f":"IF($C102=1,0,IF(AND(ModelMode=\"Actuals\",$E102=1),VLOOKUP($A102&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E102=0),VLOOKUP($A102&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A102,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":7566.7},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":4.5644831730769226},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":1.394165000000001},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":9.5561999999999969},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":12.266653846153851},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":8.2854875000000092},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":14.508454326923086},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":8.8502548076923091},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":6.3328341346153891},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":3.9119275000000044},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":2.0797259615384611},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":1.87079398148148},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":3.220778645833331},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":4.6540462962962934},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":1.4530100000000061},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":9.6209874999999982},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":12.348252403846161},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":8.2762890625000054},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":14.606048076923074},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":8.9321466346153855},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":6.3857355769230821},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":3.9292450000000052},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":2.0734855769230762},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":1.8197596153846156},{"$f":"IF($C102=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO102:$DJ102,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A102,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO102:$DJ102,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E102=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A102,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP102/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ102/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A102,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO102:$DJ102,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A102,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E102=1,ModelMode=\"Forecast\"),0))))","v":3.2924399999999991},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":36.326999999999998},{"$f":"IF($E102=0,IF($C102=0, MAX(EN102 - ($EI102*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C102=0,1,0)),0),0), 0)","v":4043.9604626692599},{"$f":"IF($E102=0,IF($C102=0, MAX(EO102 - ($EI102*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C102=0,1,0)),0),0), 0)","v":5653.9974626692128},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A102,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI102*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI102*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":319096.36799999996},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A102,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI102*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI102*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":318224.51999999996},{"$f":"SUM(S102:AP102)+(F102*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":323140.32846266922},{"$f":"SUM(AQ102:BN102)+(G102*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":323878.51746266917},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A102,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A102,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},4043.9604626692599,5653.9974626692128,{"$f":"($EI102*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL102","v":0},{"$f":"($EI102*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM102","v":0},0,0,0,0,0,0,0,0]
[10349,"Seattle City Light",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,Init!$V:$AA,4,FALSE),IF(A112=10298,1,0))","v":0},{"$f":"VLOOKUP($A112, Init!$V:$AA,3,FALSE)","v":1},1,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.5281800000000001E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.4989400000000003E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A112=10298,$C112<>1),SUMPRODUCT(N$8:N111,$C$8:$C111)/SUM($C$8:$C111),IF(ModelMode=\"Actuals\",VLOOKUP($A112,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A112=10298,$C112<>1),SUMPRODUCT(O$8:O111,$C$8:$C111)/SUM($C$8:$C111),IF(ModelMode=\"Actuals\",VLOOKUP($A112,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A112,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":27790.168818654987},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":20829.24426385398},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":95527.458098169562},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":67631.012351584155},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":83675.87877814981},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":59765.899866067222},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":96359.362903712899},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":76794.774354427878},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":73767.564984697819},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":69421.955598553657},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":80991.908522556565},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":59447.222155359545},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-29479.71875959952},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-15427.77764087118},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-171513.69563576626},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-109719.94174336531},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-232403.7254235468},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-137697.27225285812},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-83570.368278295224},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-43312.30766872938},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-58516.369522628695},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-21224.536184351629},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":55303.407829186763},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":35558.280989692939},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":27137.014686781738},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":20383.495335590138},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":94260.30577367681},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":66768.569650488585},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":82448.593169833388},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":58929.873997177579},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":95002.573817179014},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":75834.013018107449},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":79995.445890613337},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":72259.087396413495},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":79796.470061597589},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":58625.840676846943},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-29750.796911058686},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-15627.422015055345},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-170877.64858141111},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-109316.6148494199},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-231362.7791059844},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-137080.52022692232},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-83513.261451301805},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-43329.782279648643},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-58630.957223682082},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-21380.593934603632},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":54441.110087704408},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":34989.286320502375},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":194418.30988799981},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":129612.20659199987},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":308639.06694719999},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":205759.37796479996},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":313499.52469440002},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":208999.68312960002},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":340232.04230399989},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":226821.3615360001},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":289197.23595840001},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":192798.15730559986},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":306208.83807359997},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":204139.22538239995},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":148243.96128959997},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":98829.307526399964},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":48604.577472000157},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":32403.051648000001},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":116650.98593279997},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":77767.323955200118},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":138523.04579520001},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":92348.697196800087},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":226011.28524479998},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":150674.19016320014},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":193018.82112000015},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":128679.21407999985},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":306417.37852800003},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":204278.25235199998},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":311242.84905600001},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":207495.23270399999},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":337782.93696000002},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":225188.62464000005},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":287115.49641599995},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":191410.3309440001},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":304004.64326399978},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":202669.76217600013},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":147176.85110399983},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":98117.900736000098},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":48254.705280000126},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":32169.803520000005},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":115811.29267199981},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":77207.528447999852},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":137525.91004800005},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":91683.940031999955},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":224384.37955200003},{"$f":"IF($C112=1,0,IF(AND(ModelMode=\"Actuals\",$E112=1),VLOOKUP($A112&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E112=0),VLOOKUP($A112&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A112,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":149589.58636799999},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C112=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO112:$DJ112,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A112,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO112:$DJ112,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E112=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A112,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP112/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ112/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A112,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO112:$DJ112,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A112,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E112=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":523.91099999999994},{"$f":"IF($E112=0,IF($C112=0, MAX(EN112 - ($EI112*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C112=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E112=0,IF($C112=0, MAX(EO112 - ($EI112*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C112=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A112,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI112*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI112*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":4050381.4559999998},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A112,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI112*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI112*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":4021225.44},{"$f":"SUM(S112:AP112)+(F112*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":4050381.4745661439},{"$f":"SUM(AQ112:BN112)+(G112*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":4021225.4584829845},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A112,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A112,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},1.8566144164651632E-2,1.8482984509319067E-2,{"$f":"($EI112*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL112","v":551652.76799999969},{"$f":"($EI112*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM112","v":568234.91999999946},-1.8566144164651632E-2,-1.8482984509319067E-2,0,0,0,0,0,0]
[10378,"Coulee Dam, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,Init!$V:$AA,4,FALSE),IF(A121=10298,1,0))","v":0},{"$f":"VLOOKUP($A121, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.8610000000000002E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A121=10298,$C121<>1),SUMPRODUCT(N$8:N120,$C$8:$C120)/SUM($C$8:$C120),IF(ModelMode=\"Actuals\",VLOOKUP($A121,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A121=10298,$C121<>1),SUMPRODUCT(O$8:O120,$C$8:$C120)/SUM($C$8:$C120),IF(ModelMode=\"Actuals\",VLOOKUP($A121,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A121,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":18.337761300399848},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-26.73651746554998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":48.882175459199857},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":100.46412367089999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":418.55703007209991},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":378.62220357439992},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":300.56860033849989},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":331.57370990309994},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":230.41917901810007},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":267.60704953009997},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":20.630141770699993},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":49.415729314200007},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2.3951348572499001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":2.9589285933250267},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-375.32680021280009},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-249.01848624684999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-382.24326762860005},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-243.42559309245007},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-153.04178768040003},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-84.681143727749998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-147.38781806615009},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-97.348064645084946},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-158.70984019140008},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-130.92290065440005},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":22.683761300399851},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-24.12351746554998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":52.933175459199902},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":103.37212367090001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":422.59303007209996},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":381.54520357439992},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":304.60960033850006},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":334.49170990309995},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":231.36143864209987},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":262.17067934210002},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":24.777141770699927},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":52.228729314199995},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":6.6261348572498946},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":5.6869285933250353},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-371.06880021280017},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-246.31748624685002},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-377.79926762859998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-240.91059309245009},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-148.73378768040004},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-82.030143727749987},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-142.92481806615012},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-94.852064645084965},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-154.44984019140009},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-128.22290065440006},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":748.59199999999998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":450.00900000000001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":982.85199999999998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":705.81700000000001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":1425.768},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":1032.645},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":1369.35},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":989.07100000000003},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":1174.548},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":808.30799999999999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":1007.652},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":683.53399999999999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":781.27599999999995},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":503.69499999999999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":589.35},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":373.84100000000001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":636.27499999999998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":360.03800000000001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":724.43600000000004},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":445.95499999999998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":716.14499999999998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":400.39100000000002},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":589.42399999999998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":373.577},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":752.93799999999999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":452.62200000000001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":986.90300000000002},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":708.72500000000002},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":1429.8040000000001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":1035.568},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":1373.3910000000001},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":991.98900000000003},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":1143.1569999999999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":786.70500000000004},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":1011.799},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":686.34699999999998},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":785.50699999999995},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":506.423},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":593.60799999999995},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":376.54199999999997},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":640.71900000000005},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":362.553},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":728.74400000000003},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":448.60599999999999},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":720.60799999999995},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":402.887},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":593.68399999999997},{"$f":"IF($C121=1,0,IF(AND(ModelMode=\"Actuals\",$E121=1),VLOOKUP($A121&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E121=0),VLOOKUP($A121&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A121,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":376.27699999999999},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":5.5500000000000105E-2},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.26087000000000016},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.76158000000000037},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":1.0652932692307688},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.73463000000000012},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.58675961538461552},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.66093269230769258},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.31329326923076906},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.37931250000000016},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.47056730769230737},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.47025694444444421},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.54804166666666698},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.12508796296296287},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.26874249999999966},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.77449000000000012},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":1.0805793269230763},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.71602864583333403},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.59579086538461556},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.6667620192307695},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.3130576923076922},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.37820249999999977},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.47221153846153818},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.40676923076923077},{"$f":"IF($C121=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO121:$DJ121,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A121,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO121:$DJ121,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E121=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A121,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP121/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ121/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A121,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO121:$DJ121,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A121,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E121=1,ModelMode=\"Forecast\"),0))))","v":0.60979000000000028},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":2.0209999999999999},{"$f":"IF($E121=0,IF($C121=0, MAX(EN121 - ($EI121*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C121=0,1,0)),0),0), 0)","v":120.08508136683668},{"$f":"IF($E121=0,IF($C121=0, MAX(EO121 - ($EI121*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C121=0,1,0)),0),0), 0)","v":192.14608136683819},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A121,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI121*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI121*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":17752.464},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A121,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI121*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI121*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":17703.96},{"$f":"SUM(S121:AP121)+(F121*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":17872.549081366837},{"$f":"SUM(AQ121:BN121)+(G121*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":17896.106081366837},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A121,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A121,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},120.08508136683668,192.14608136683819,{"$f":"($EI121*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL121","v":0},{"$f":"($EI121*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM121","v":0},0,0,0,0,0,0,0,0]
[10436,"Vigilante Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,Init!$V:$AA,4,FALSE),IF(A130=10298,1,0))","v":0},{"$f":"VLOOKUP($A130, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":2.7114999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A130=10298,$C130<>1),SUMPRODUCT(N$8:N129,$C$8:$C129)/SUM($C$8:$C129),IF(ModelMode=\"Actuals\",VLOOKUP($A130,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":9.1001461988304097E-2},{"$f":"IF(AND($A130=10298,$C130<>1),SUMPRODUCT(O$8:O129,$C$8:$C129)/SUM($C$8:$C129),IF(ModelMode=\"Actuals\",VLOOKUP($A130,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":9.1915204678362575E-2},0,0,0,0,{"$f":"+VLOOKUP($A130,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":38863.257999999994},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-1269.0060036140012},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-947.27239569324956},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-3150.7443898719994},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-1289.7709079565011},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":-1257.9710812984995},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":15.153093296000407},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":-2137.0620852224993},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":30.350734366499637},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-2276.8778259084993},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-299.45916182849942},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-2980.2446748994998},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-1492.9836510469995},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-1700.9726886912504},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-811.61080153512421},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-962.43838335200144},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":415.59897672725037},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":1684.3755086509991},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":1812.0706897232494},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":5520.3443719139996},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":5115.8195955337496},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":2630.4231999777494},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":2622.7131964867249},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":200.79387004900036},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":522.35567450399958},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-1394.5420036140013},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-882.95939569324946},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-3176.5723898720007},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-1311.6619079565007},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":-1258.7310812984997},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":5.9080932960014252},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":-2143.7320852224993},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":24.642734366500008},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-2150.3017987484982},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":-300.21764824850015},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-3002.7556748995003},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-1515.2706510469998},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-1730.02868869125},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-834.89280153512436},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-967.2943833520012},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":410.46197672724975},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":1713.1205086509999},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":1820.4976897232491},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":5568.8173719140013},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":5146.8105955337496},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":2742.6281999777511},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":2534.035196486725},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":96.707870049001031},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":601.1776745039997},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":5651.9459999999999},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":3571.0619999999999},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":5700.9130000000005},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":4447.4339999999993},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":8287.8260000000009},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":6213.625},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7992.2660000000005},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":6261.7519999999995},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":6671.0609999999997},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":4825.01},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":6374.2110000000002},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":4516.8440000000001},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":5680.8359999999993},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3934.0930000000003},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":8180.2429999999995},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":6318.7219999999998},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":11337.337},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":7531.37},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":13836.600999999999},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":10144.9},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":10814.517},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":7340.012999999999},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":7291.1990000000005},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":5303.7309999999998},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":5526.41},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":3635.375},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":5675.0849999999991},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":4425.5429999999997},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":8287.0660000000007},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":6204.380000000001},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7985.5960000000005},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":6256.0439999999999},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":6491.2000000000007},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":4671.0330000000004},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":6351.7},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":4494.5569999999998},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":5651.78},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3910.8110000000001},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":8175.3869999999997},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":6313.5849999999991},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":11366.082},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":7539.7969999999996},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":13885.074000000001},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":10175.891},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":10926.722000000002},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":7251.3349999999991},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":7187.1130000000012},{"$f":"IF($C130=1,0,IF(AND(ModelMode=\"Actuals\",$E130=1),VLOOKUP($A130&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E130=0),VLOOKUP($A130&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A130,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":5382.5529999999999},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":2.4205913461538451},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":0.45071750000000144},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":1.7058221153846134},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":0.95134749999999713},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":1.1523774038461507},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.400144230769234},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.7689543269230761},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":2.5126574999999995},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.1019399038461586},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":4.7813958333333311},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":4.5705026041666663},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.2073842592592587},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":0.51128749999999989},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":1.7698557692307695},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":0.75483333333333036},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":1.2144903846153863},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.4619903846153832},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.8866274038461519},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":2.5867949999999986},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.1674182692307653},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":3.6778413461538442},{"$f":"IF($C130=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO130:$DJ130,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A130,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO130:$DJ130,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E130=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A130,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP130/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ130/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A130,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO130:$DJ130,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A130,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E130=1,ModelMode=\"Forecast\"),0))))","v":5.6612174999999958},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":19.152000000000001},{"$f":"IF($E130=0,IF($C130=0, MAX(EN130 - ($EI130*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C130=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E130=0,IF($C130=0, MAX(EO130 - ($EI130*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C130=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A130,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI130*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI130*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":168231.16800000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A130,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI130*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI130*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":167771.52000000002},{"$f":"SUM(S130:AP130)+(F130*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":168227.51277115056},{"$f":"SUM(AQ130:BN130)+(G130*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":167770.11977115055},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":50472.864000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A130,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A130,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":52524.960000000006},-3.65522884944221,-1.4002288494666573,{"$f":"($EI130*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL130","v":0},{"$f":"($EI130*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM130","v":0},0,0,0,0,0,0,0,0]
[10442,"Wasco Elec Coop",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,Init!$V:$AA,4,FALSE),IF(A132=10298,1,0))","v":0},{"$f":"VLOOKUP($A132, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":1.7817E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":1.7887999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":1.7817E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":1.7887999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A132=10298,$C132<>1),SUMPRODUCT(N$8:N131,$C$8:$C131)/SUM($C$8:$C131),IF(ModelMode=\"Actuals\",VLOOKUP($A132,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},{"$f":"IF(AND($A132=10298,$C132<>1),SUMPRODUCT(O$8:O131,$C$8:$C131)/SUM($C$8:$C131),IF(ModelMode=\"Actuals\",VLOOKUP($A132,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":7.0000000000000007E-2},0,0,0,0,{"$f":"+VLOOKUP($A132,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":9733.33},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":-392.03553894119977},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":-25.743122923349802},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-1041.7790722976006},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-199.93695685269995},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":773.22155882370043},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":1638.7870318368},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":374.49507138450099},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":1036.0484737306992},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":-1107.0926576142992},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":-69.149320350300059},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-1273.6088836320996},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-284.36768186259997},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":-122.26893717174971},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-10.916324799974973},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-940.66207808160016},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-444.79911969944988},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-760.98412175420071},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-40.076364602650301},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":925.32050608119971},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":736.2776945832502},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":743.96940143844949},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":404.56266313125525},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-192.86052278579973},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":269.90326740319961},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":-195.39289159680084},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":-190.54827697439987},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-1044.1219323264004},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-199.3806951327997},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":729.26911007680064},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":1607.1884765952},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":334.82166020800014},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":1010.1346937247999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":-1017.4894713631993},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":6.2119542368000111},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-1286.6313093343997},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-291.47727648639966},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":-124.35103239199907},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-12.008840378399327},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-947.09697770240018},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-448.39131072479995},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-773.52217802879932},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-46.568217489599647},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":922.68558055680023},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":735.21416392800029},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":502.21154122079952},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":644.8625227643206},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":11.136415468799896},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":67.775346764800361},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":4155.6540000000005},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":2943.21},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":4774.558},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":3569.924},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":7045.6710000000003},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":5711.7420000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":7030.3770000000004},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":5130.6409999999996},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":4772.51},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":3298.0889999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":4873.1120000000001},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":3664.6309999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":4728.2449999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":3107.4389999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":5066.9040000000005},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":3434.085},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":5581.8819999999996},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":3718.0189999999998},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":6389.8509999999997},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":4040.837},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":6121.6570000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":3504.2539999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":4466.1750000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":3411.6979999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":4370.4189999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":2790.2359999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":4795.393},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":3585.5030000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":7026.7139999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":5696.3739999999998},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":7017.2269999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":5121.0439999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":4683.384},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":3285.7890000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":4884.5839999999998},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":3673.2579999999998},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":4745.4920000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":3118.7730000000001},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":5084.4089999999997},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":3445.95},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":5594.62},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":3726.5030000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":6408.9920000000002},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":4052.942},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":5901.3289999999997},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":3756.9059999999999},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":4688.7380000000003},{"$f":"IF($C132=1,0,IF(AND(ModelMode=\"Actuals\",$E132=1),VLOOKUP($A132&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E132=0),VLOOKUP($A132&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A132,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":3222.09},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.790447115384616},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.9936050000000023},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":4.0398224999999996},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.6060552884615369},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.8627249999999975},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.5047884615384604},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":1.3940264423076947},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":1.4699423076923051},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.2962949999999989},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.3087812500000009},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.8924976851851874},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.5973359375000005},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.8032893518518502},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.0285175000000013},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":4.0182149999999979},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.587665865384615},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":4.751687500000001},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.5242115384615396},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":1.4175673076923072},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":1.4858629807692303},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":3.3104499999999977},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.3257692307692324},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.9461129807692323},{"$f":"IF($C132=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO132:$DJ132,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A132,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO132:$DJ132,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E132=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A132,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP132/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ132/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A132,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO132:$DJ132,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A132,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E132=1,ModelMode=\"Forecast\"),0))))","v":2.5811550000000008},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":13.396000000000001},{"$f":"IF($E132=0,IF($C132=0, MAX(EN132 - ($EI132*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C132=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E132=0,IF($C132=0, MAX(EO132 - ($EI132*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C132=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A132,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI132*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI132*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":110546.64000000001},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A132,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI132*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI132*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":110682.59999999999},{"$f":"SUM(S132:AP132)+(F132*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":110541.16550671548},{"$f":"SUM(AQ132:BN132)+(G132*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":110676.66950873473},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A132,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A132,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},-5.4744932845351286,-5.9304912652587518,{"$f":"($EI132*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL132","v":7123.8239999999932},{"$f":"($EI132*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM132","v":6666.3600000000151},0,0,5.4744932845351286,5.9304912652587518,0,0,5.4744932845351286,5.9304912652587518]
[11680,"Weiser, City of",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,Init!$V:$AA,4,FALSE),IF(A141=10298,1,0))","v":0},{"$f":"VLOOKUP($A141, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":8.9599999999999999E-4},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A141=10298,$C141<>1),SUMPRODUCT(N$8:N140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A141=10298,$C141<>1),SUMPRODUCT(O$8:O140,$C$8:$C140)/SUM($C$8:$C140),IF(ModelMode=\"Actuals\",VLOOKUP($A141,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A141,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":387.89514374400005},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":92.650685952000231},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":-12.559645888000432},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":-38.356253376000041},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":194.414777856},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":287.40564838399996},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":239.48522335999996},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":238.05932601599989},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":133.03369241600012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":142.64784473600002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":-272.55452524800012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":-241.80391308799994},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":165.68663136000032},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":-137.98326172799966},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-471.28289580800038},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-497.86296601599997},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-409.47610169599966},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-309.27344883200021},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":882.35453945600011},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":324.71652575999997},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":845.09400633599989},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":201.1566804544002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":112.00030649600012},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-46.100717184000132},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":486.22814374399968},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":2.5396859520001271},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":-6.9126458880000428},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":-34.755253376000155},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":200.93077785600008},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":291.95264838399999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":246.50522335999995},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":242.55632601600018},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":116.61409305600046},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":148.8350450559999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":-267.07852524800001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":-238.41691308799977},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":170.7036313600006},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":-135.2272617279998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-466.38089580800033},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-495.06696601599992},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-404.10810169599972},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-306.2204488320001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":889.41353945600031},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":328.57352575999994},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":735.09000633599999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":321.5126804544002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":206.78230649599982},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-133.17071718400007},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":2674.8850000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":1585.7090000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":2912.4209999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":1857.471},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":3348.77},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":2335.6559999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":3586.665},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":2297.1909999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":3089.83},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":1836},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":2818.5729999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":1744.11},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":2604.9639999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":1430.2080000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":2549.8649999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":1452.7909999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":2780.2910000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":1580.6369999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":3630.415},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":1986.548},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":3549.482},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":1759.962},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":2454.9850000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":1533.8779999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":2773.2179999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":1495.598},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":2918.0680000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":1861.0719999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":3355.2860000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":2340.203},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":3593.6849999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":2301.6880000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":2972.15},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":1791.557},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":2824.049},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":1747.4970000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":2609.9810000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":1432.9639999999999},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":2554.7669999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":1455.587},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":2785.6590000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":1583.69},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":3637.4740000000002},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":1990.405},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":3439.4780000000001},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":1880.318},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":2549.7669999999998},{"$f":"IF($C141=1,0,IF(AND(ModelMode=\"Actuals\",$E141=1),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E141=0),VLOOKUP($A141&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A141,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":1446.808},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.45998798076923109},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.5699475000000005},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.62307500000000182},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":4.7209134615386006E-2},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.2194250000000002},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.71758413461538506},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.88706730769230813},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.16651682692307812},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":1.3792724999999999},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.97404086538461598},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.27560648148148204},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.4855138888888888},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.57282999999999884},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.6257849999999987},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":5.033413461538494E-2},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.22102604166666584},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.72142067307692326},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.89100721153846063},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.16873317307692393},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":1.3858525000000013},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.97907211538461603},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0.2460240384615382},{"$f":"IF($C141=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A141,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A141,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP141/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ141/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A141,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO141:$DJ141,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A141,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E141=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":6.3289999999999997},{"$f":"IF($E141=0,IF($C141=0, MAX(EN141 - ($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":1807.3712548224066},{"$f":"IF($E141=0,IF($C141=0, MAX(EO141 - ($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C141=0,1,0)),0),0), 0)","v":1898.9292548224039},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":55593.935999999994},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":55442.04},{"$f":"SUM(S141:AP141)+(F141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":57401.307254822401},{"$f":"SUM(AQ141:BN141)+(G141*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":57340.969254822405},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A141,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A141,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},1807.3712548224066,1898.9292548224039,{"$f":"($EI141*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL141","v":0},{"$f":"($EI141*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM141","v":0},0,0,0,0,0,0,0,0]
[12026,"Jefferson County PUD #1",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,Init!$V:$AA,4,FALSE),IF(A142=10298,1,0))","v":0},{"$f":"VLOOKUP($A142, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":6.3953999999999999E-3},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A142=10298,$C142<>1),SUMPRODUCT(N$8:N141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A142=10298,$C142<>1),SUMPRODUCT(O$8:O141,$C$8:$C141)/SUM($C$8:$C141),IF(ModelMode=\"Actuals\",VLOOKUP($A142,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A142,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":0},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":2949.9124121655968},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":1765.2990115372995},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":1326.5747425087975},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":1230.769803302599},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":3807.3085047994027},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":3928.5469166015992},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":4243.4332058889995},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":3967.0930493333999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":4081.4853554434012},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":3738.5460114114012},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":1525.9403047197993},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":1688.1371609788002},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":2955.3302997765022},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":1545.0778267240512},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":-4851.5174696992035},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":-2998.3920962708999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":-7374.5486899403986},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":-3660.8496835492988},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":-4125.9459434855999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":-2450.5560919134987},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":-3276.7829628111031},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":-2231.8879158726886},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":-1683.3182375396009},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":-808.46476772159986},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":3748.8354121655993},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":1198.3670115373006},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":1447.8347425087995},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":1311.3928033025986},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":3830.1305047993992},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":3944.6269166016009},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":4288.2822058890015},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":3996.8450493334003},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":4537.5670677794005},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":4141.3283675793991},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":1637.7073047197991},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":1763.2991609788005},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":3073.5212997765011},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":1619.0028267240505},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":-4709.5604696992013},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":-2905.5950962708994},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":-7232.9636899403995},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":-3570.4466835493004},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":-3984.5919434856005},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":-2364.6700919135001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":-3650.0109628111022},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":-1633.3619158726888},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":-1001.6762375396011},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":-1263.3467677216013},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":19273.812999999998},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":12422.335999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":22204.276999999998},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":14762.66},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":26322.223000000002},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":18548.391},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":28134.675999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":18664.605},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":25186.278999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":15825.225},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":23589.553},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":15863.040999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":20366.217000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":12738.393},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":16712.599999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":10924.835999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":15393.126},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":9828.8080000000009},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":15488.949000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":9411.1370000000006},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":16026.39},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":8894.4330000000009},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":15040.258},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":10468.986000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":20072.736000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":11855.404},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":22325.537},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":14843.282999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":26345.044999999998},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":18564.471000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":28179.525000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":18694.357},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":24919.592000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":15866.623},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":23701.32},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":15938.203},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":20484.407999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":12812.317999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":16854.557000000001},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":11017.633},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":15534.710999999999},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":9919.2109999999993},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":15630.303},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":9497.0229999999992},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":15653.162},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":9492.9590000000007},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":15721.9},{"$f":"IF($C142=1,0,IF(AND(ModelMode=\"Actuals\",$E142=1),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E142=0),VLOOKUP($A142&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A142,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":10014.103999999999},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":6.9563074999999941},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":8.8744424999999865},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":14.5435673076923},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":8.0083025000000063},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":5.5103437500000041},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":5.3657475961538452},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":3.4534807692307723},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":3.7371849999999966},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":2.6659495192307716},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":3.266875000000006},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":5.227661458333337},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":6.9681575000000038},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":9.1033874999999966},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":14.734757211538465},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":6.3562291666666653},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":5.5196730769230697},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":5.3526346153846163},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":3.3922379807692309},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":3.6652225000000058},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":2.579156250000004},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":3.0172067307692316},{"$f":"IF($C142=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A142,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A142,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP142/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ142/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A142,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO142:$DJ142,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A142,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E142=1,ModelMode=\"Forecast\"),0))))","v":5.3982500000000044},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":45.173000000000002},{"$f":"IF($E142=0,IF($C142=0, MAX(EN142 - ($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":5291.5818188516423},{"$f":"IF($E142=0,IF($C142=0, MAX(EO142 - ($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C142=0,1,0)),0),0), 0)","v":8222.906818851654},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":396799.63200000004},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":395715.48000000004},{"$f":"SUM(S142:AP142)+(F142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":402091.21381885168},{"$f":"SUM(AQ142:BN142)+(G142*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":403938.38681885169},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A142,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A142,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},5291.5818188516423,8222.906818851654,{"$f":"($EI142*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL142","v":0},{"$f":"($EI142*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM142","v":0},0,0,0,0,0,0,0,0]
[10298,"PNGC Aggregate",{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,Init!$V:$AA,4,FALSE),IF(A143=10298,1,0))","v":1},{"$f":"VLOOKUP($A143, Init!$V:$AA,3,FALSE)","v":0},0,{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TOCA_Actuals!$B:$L,MATCH(F$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(F$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TOCA_Actuals!$B:$L,MATCH(G$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TOCA \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(G$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TOCA_Actuals!$B:$L,MATCH(H$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(H$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TOCA_Actuals!$B:$L,MATCH(I$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Non-Slice TOCA \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(I$7,3)=\"YR1\",0,1),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TOCA_Actuals!$B:$L,MATCH(J$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TOCA_Actuals!$B:$L,MATCH(K$7,TOCA_Actuals!$B$1:$Q$1,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Slice% \"&StartYr,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":0},{"$f":"IF(AND($A143=10298,$C143<>1),SUMPRODUCT(N$8:N142,$C$8:$C142)/SUM($C$8:$C142),IF(ModelMode=\"Actuals\",VLOOKUP($A143,INDIRECT(L$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(L$7,3)=\"YR1\",0,1),FALSE)))","v":0},{"$f":"IF(AND($A143=10298,$C143<>1),SUMPRODUCT(O$8:O142,$C$8:$C142)/SUM($C$8:$C142),IF(ModelMode=\"Actuals\",VLOOKUP($A143,INDIRECT(M$7&\"!\"&\"$A:$J\"),MATCH(LDD_YR1!$J$5,LDD_YR1!$A$5:$J$5,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Applicable LDD \"&Init!$B$3,TRMbdForecast_TOCA!$B$3:$ZZ$3,0)+IF(RIGHT(M$7,3)=\"YR1\",0,1),FALSE)))","v":0},0,0,0,0,{"$f":"+VLOOKUP($A143,IRD!$A:$ZZ,MATCH(R$7,IRD!$1:$1,0),FALSE)","v":218482.31100000002},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&S$4,BillingActuals_Energy!$A:$V,MATCH(S$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&S$4,BillingActuals_Energy!$A:$V,MATCH(S$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(S$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(S$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&T$4,BillingActuals_Energy!$A:$V,MATCH(T$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&T$4,BillingActuals_Energy!$A:$V,MATCH(T$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(T$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(T$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&U$4,BillingActuals_Energy!$A:$V,MATCH(U$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&U$4,BillingActuals_Energy!$A:$V,MATCH(U$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(U$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(U$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&V$4,BillingActuals_Energy!$A:$V,MATCH(V$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&V$4,BillingActuals_Energy!$A:$V,MATCH(V$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(V$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(V$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&W$4,BillingActuals_Energy!$A:$V,MATCH(W$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&W$4,BillingActuals_Energy!$A:$V,MATCH(W$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(W$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(W$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&X$4,BillingActuals_Energy!$A:$V,MATCH(X$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&X$4,BillingActuals_Energy!$A:$V,MATCH(X$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(X$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(X$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&Y$4,BillingActuals_Energy!$A:$V,MATCH(Y$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Y$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Y$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&Z$4,BillingActuals_Energy!$A:$V,MATCH(Z$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(Z$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(Z$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AA$4,BillingActuals_Energy!$A:$V,MATCH(AA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AB$4,BillingActuals_Energy!$A:$V,MATCH(AB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AC$4,BillingActuals_Energy!$A:$V,MATCH(AC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AD$4,BillingActuals_Energy!$A:$V,MATCH(AD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AE$4,BillingActuals_Energy!$A:$V,MATCH(AE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AF$4,BillingActuals_Energy!$A:$V,MATCH(AF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AG$4,BillingActuals_Energy!$A:$V,MATCH(AG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AH$4,BillingActuals_Energy!$A:$V,MATCH(AH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AI$4,BillingActuals_Energy!$A:$V,MATCH(AI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AJ$4,BillingActuals_Energy!$A:$V,MATCH(AJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AK$4,BillingActuals_Energy!$A:$V,MATCH(AK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AL$4,BillingActuals_Energy!$A:$V,MATCH(AL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AM$4,BillingActuals_Energy!$A:$V,MATCH(AM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AN$4,BillingActuals_Energy!$A:$V,MATCH(AN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AO$4,BillingActuals_Energy!$A:$V,MATCH(AO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AO$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AP$4,BillingActuals_Energy!$A:$V,MATCH(AP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AP$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AQ$4,BillingActuals_Energy!$A:$V,MATCH(AQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AQ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AR$4,BillingActuals_Energy!$A:$V,MATCH(AR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AR$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AS$4,BillingActuals_Energy!$A:$V,MATCH(AS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AS$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AT$4,BillingActuals_Energy!$A:$V,MATCH(AT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AT$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AU$4,BillingActuals_Energy!$A:$V,MATCH(AU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AU$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AV$4,BillingActuals_Energy!$A:$V,MATCH(AV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AV$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AW$4,BillingActuals_Energy!$A:$V,MATCH(AW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AW$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AX$4,BillingActuals_Energy!$A:$V,MATCH(AX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AX$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AY$4,BillingActuals_Energy!$A:$V,MATCH(AY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AY$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&AZ$4,BillingActuals_Energy!$A:$V,MATCH(AZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(AZ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(AZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BA$4,BillingActuals_Energy!$A:$V,MATCH(BA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BA$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BB$4,BillingActuals_Energy!$A:$V,MATCH(BB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BB$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BC$4,BillingActuals_Energy!$A:$V,MATCH(BC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BC$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BD$4,BillingActuals_Energy!$A:$V,MATCH(BD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BD$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BE$4,BillingActuals_Energy!$A:$V,MATCH(BE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BE$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BF$4,BillingActuals_Energy!$A:$V,MATCH(BF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BF$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BG$4,BillingActuals_Energy!$A:$V,MATCH(BG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BG$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BH$4,BillingActuals_Energy!$A:$V,MATCH(BH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BH$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BI$4,BillingActuals_Energy!$A:$V,MATCH(BI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BI$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BJ$4,BillingActuals_Energy!$A:$V,MATCH(BJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BK$4,BillingActuals_Energy!$A:$V,MATCH(BK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BK$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BL$4,BillingActuals_Energy!$A:$V,MATCH(BL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BL$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BM$4,BillingActuals_Energy!$A:$V,MATCH(BM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BM$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BN$4,BillingActuals_Energy!$A:$V,MATCH(BN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_LoadShp!$B:$ZZ,MATCH(BN$4,TRMbdForecast_LoadShp!$B$2:$ZZ$2,0)+IF(BN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BO$4,BillingActuals_Energy!$A:$V,MATCH(BO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BP$4,BillingActuals_Energy!$A:$V,MATCH(BP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BQ$4,BillingActuals_Energy!$A:$V,MATCH(BQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BR$4,BillingActuals_Energy!$A:$V,MATCH(BR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BS$4,BillingActuals_Energy!$A:$V,MATCH(BS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BT$4,BillingActuals_Energy!$A:$V,MATCH(BT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BU$4,BillingActuals_Energy!$A:$V,MATCH(BU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BV$4,BillingActuals_Energy!$A:$V,MATCH(BV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BW$4,BillingActuals_Energy!$A:$V,MATCH(BW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BX$4,BillingActuals_Energy!$A:$V,MATCH(BX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BY$4,BillingActuals_Energy!$A:$V,MATCH(BY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&BZ$4,BillingActuals_Energy!$A:$V,MATCH(BZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(BZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CA$4,BillingActuals_Energy!$A:$V,MATCH(CA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CB$4,BillingActuals_Energy!$A:$V,MATCH(CB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CC$4,BillingActuals_Energy!$A:$V,MATCH(CC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CD$4,BillingActuals_Energy!$A:$V,MATCH(CD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CE$4,BillingActuals_Energy!$A:$V,MATCH(CE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CF$4,BillingActuals_Energy!$A:$V,MATCH(CF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CG$4,BillingActuals_Energy!$A:$V,MATCH(CG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CH$4,BillingActuals_Energy!$A:$V,MATCH(CH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CI$4,BillingActuals_Energy!$A:$V,MATCH(CI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CJ$4,BillingActuals_Energy!$A:$V,MATCH(CJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CK$4,BillingActuals_Energy!$A:$V,MATCH(CK$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CK$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CL$4,BillingActuals_Energy!$A:$V,MATCH(CL$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CL$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CM$4,BillingActuals_Energy!$A:$V,MATCH(CM$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CM$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CN$4,BillingActuals_Energy!$A:$V,MATCH(CN$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CN$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CO$4,BillingActuals_Energy!$A:$V,MATCH(CO$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CO$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CP$4,BillingActuals_Energy!$A:$V,MATCH(CP$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CP$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CQ$4,BillingActuals_Energy!$A:$V,MATCH(CQ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CQ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CR$4,BillingActuals_Energy!$A:$V,MATCH(CR$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CR$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CS$4,BillingActuals_Energy!$A:$V,MATCH(CS$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CS$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CT$4,BillingActuals_Energy!$A:$V,MATCH(CT$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CT$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CU$4,BillingActuals_Energy!$A:$V,MATCH(CU$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CU$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CV$4,BillingActuals_Energy!$A:$V,MATCH(CV$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CV$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CW$4,BillingActuals_Energy!$A:$V,MATCH(CW$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CW$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CX$4,BillingActuals_Energy!$A:$V,MATCH(CX$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CX$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CY$4,BillingActuals_Energy!$A:$V,MATCH(CY$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CY$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&CZ$4,BillingActuals_Energy!$A:$V,MATCH(CZ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(CZ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DA$4,BillingActuals_Energy!$A:$V,MATCH(DA$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DA$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DB$4,BillingActuals_Energy!$A:$V,MATCH(DB$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DB$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DC$4,BillingActuals_Energy!$A:$V,MATCH(DC$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DC$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DD$4,BillingActuals_Energy!$A:$V,MATCH(DD$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DD$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DE$4,BillingActuals_Energy!$A:$V,MATCH(DE$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DE$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DF$4,BillingActuals_Energy!$A:$V,MATCH(DF$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DF$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DG$4,BillingActuals_Energy!$A:$V,MATCH(DG$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DG$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DH$4,BillingActuals_Energy!$A:$V,MATCH(DH$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DH$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DI$4,BillingActuals_Energy!$A:$V,MATCH(DI$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DI$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(AND(ModelMode=\"Actuals\",$E143=1),VLOOKUP($A143&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$6,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,IF(AND(ModelMode=\"Actuals\",$E143=0),VLOOKUP($A143&DJ$4,BillingActuals_Energy!$A:$V,MATCH(DJ$7,BillingActuals_Energy!$A$8:$V$8,0),FALSE)/1000,VLOOKUP($A143,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(DJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(DJ$5=\"HLH\",0,1),FALSE))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DK$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DK$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DK$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DK$4,$BO$4:$DJ$4,0))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DK$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DK$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DK$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DL$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DL$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DL$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DL$4,$BO$4:$DJ$4,0))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DL$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DL$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DL$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DM$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DM$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DM$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DM$4,$BO$4:$DJ$4,0))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DM$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DM$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DM$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DN$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DN$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DN$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DN$4,$BO$4:$DJ$4,0))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DN$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DN$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DN$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DO$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DO$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DO$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DO$4,$BO$4:$DJ$4,0))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DO$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DO$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DO$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DP$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DP$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DP$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DP$4,$BO$4:$DJ$4,0))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DP$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DP$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DP$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DQ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DQ$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DQ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DQ$4,$BO$4:$DJ$4,0))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DQ$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DQ$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DQ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DR$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DR$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DR$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DR$4,$BO$4:$DJ$4,0))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DR$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DR$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DR$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DR$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DS$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DS$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DS$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DS$4,$BO$4:$DJ$4,0))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DS$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DS$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DS$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DS$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DT$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DT$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DT$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DT$4,$BO$4:$DJ$4,0))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DT$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DT$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DT$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DT$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DU$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DU$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DU$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DU$4,$BO$4:$DJ$4,0))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DU$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DU$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DU$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DU$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DV$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DV$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DV$4,$BO$4:$DJ$4,0))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DV$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DV$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DV$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DW$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DW$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DW$4,$BO$4:$DJ$4,0))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DW$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DW$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DW$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DX$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DX$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DX$4,$BO$4:$DJ$4,0))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DX$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DX$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DX$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DY$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DY$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DY$4,$BO$4:$DJ$4,0))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DY$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DY$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DY$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(DZ$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(DZ$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(DZ$4,$BO$4:$DJ$4,0))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(DZ$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(DZ$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EA$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EA$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(EA$4,$BO$4:$DJ$4,0))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EA$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(EA$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(EA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EB$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EB$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(EB$4,$BO$4:$DJ$4,0))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EB$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(EB$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(EB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EC$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EC$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(EC$4,$BO$4:$DJ$4,0))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EC$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(EC$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(EC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(ED$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(ED$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(ED$4,$BO$4:$DJ$4,0))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(ED$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(ED$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(ED$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EE$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EE$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(EE$4,$BO$4:$DJ$4,0))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EE$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(EE$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(EE$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EF$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EF$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(EF$4,$BO$4:$DJ$4,0))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EF$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(EF$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(EF$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EG$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EG$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(EG$4,$BO$4:$DJ$4,0))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EG$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(EG$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(EG$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF($C143=1,0,IF(ModelMode=\"Actuals\",MAX(0,IF(ISNA(VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000),INDEX($BO143:$DJ143,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE),VLOOKUP($A143,BillingActual_CSP!$A:$AA,MATCH(EH$4,BillingActual_CSP!$A$9:$AA$9,0),FALSE)/1000)-IF(EH$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE)-INDEX($BO143:$DJ143,1,MATCH(EH$4,$BO$4:$DJ$4,0))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E143=0,ModelMode=\"Forecast\"),MAX(0,VLOOKUP($A143,TRMbdForecast_CSP!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-IF(EH$4<$DW$4,$EP143/VLOOKUP(StartYr,Init!$N:$P,3,FALSE),$EQ143/VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))-VLOOKUP($A143,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE)-(INDEX($BO143:$DJ143,1,MATCH(EH$4,$BO$4:$DJ$4,0))+VLOOKUP($A143,TRMbdForecast_Existing!$B:$ZZ,MATCH(EH$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,3,FALSE)),IF(AND($E143=1,ModelMode=\"Forecast\"),0))))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TRMbdActuals_TOCA!$B:$BT,MATCH(EI$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(EI$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))","v":602.27600000000007},{"$f":"IF($E143=0,IF($C143=0, MAX(EN143 - ($EI143*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)*IF($C143=0,1,0)),0),0), 0)","v":0},{"$f":"IF($E143=0,IF($C143=0, MAX(EO143 - ($EI143*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)*IF($C143=0,1,0)),0),0), 0)","v":0},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A143,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI143*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EL$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE),($EI143*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))))","v":5290392.3840000005},{"$f":"IF(ModelMode=\"Actuals\",MIN(VLOOKUP($A143,TRMbdActuals_TOCA!$B:$BT,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI143*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))),MIN(VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"TRL - NLSL - Existing Resource \"&EM$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE),($EI143*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))))","v":5275937.7600000007},{"$f":"SUM(S143:AP143)+(F143*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE))","v":0},{"$f":"SUM(AQ143:BN143)+(G143*VLOOKUP(EN$7,Init!$A$6:$B$7,2,FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EP$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)","v":589371.26400000008},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($A143,TRMbdActuals_TOCA!$B:$BT,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdActuals_TOCA!$B$3:$BT$3,0),FALSE),VLOOKUP($A143,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&EQ$7,TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE))*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":645524.4},-5290392.3840000005,-5275937.7600000007,{"$f":"($EI143*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)) - EL143","v":0},{"$f":"($EI143*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)) - EM143","v":0},0,0,4701021.12,4630413.3600000003,0,0,4701021.12,4630413.3600000003]

{"sheet":"Status Quo","index":30,"n_rows":139,"n_cols":22,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,null,null,null,null,{"$f":"+SUM(F4:F139)*2/1000","v":4900445.2735594744},{"$f":"+SUM(G4:G139)*2/1000","v":983535.55107983993},-688350.63902634638,3228559.083453286,119824.11907144618,129630.6990641265,null,null,null,"Revenue Requirement --->",{"$f":"+SUM(P4:P138)","v":2722542501.8742695},{"$f":"+SUM(Q4:Q139)+IF(Init!$B$33=\"No\",0,RIC_c!$G$4)*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$143)/('Forecast Rates'!$C$66/100))+(IF(Init!$B$39=\"No\",0,RIC_m!$I$4))*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$143)/('Forecast Rates'!$C$66/100))","v":1805707510.1421251},{"$f":"+Q1*2/1000","v":3611415.0202842504},"<--- Compare to RAM amount",null,"Include LSTU in the RR to be collected under scenarios"]
["TOC","Tiered Rates Methodology Charges",null,null,null,{"$f":"IF(ModelMode=\"Actuals\",\"BP-22 Revenues at BP-22 Rates\",\"BP-\"&StartYr-2000&\"at BP-24 Rates\")","v":"BP-24at BP-24 Rates"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
["é","BESID","Preference Customer","JOE","Slice/Block or Block","Composite","Slice Portion of Composite","NonSlice","Total NonSlice Customer Charge","Load Shaping","Demand","LSTU","Surcharges","LDD","IRD","Total","Non-Slice Total","Tier 1 Energy","Tier 1 Non-Slice Energy","Total Effective Rate","Non-Slice Effective Rate"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D4=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B4,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":193312.09151999999},{"$f":"IF(StagingTRM!C8=1,0,(VLOOKUP(B4,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C8=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B4,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-33972.317760000005},{"$f":"+SUM(F4:H4)-2*G4","v":159339.77375999998},{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S8:BN8),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S8:BN8)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S8:BN8),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S8:BN8)<>FALSE)))/2","v":51680.604104638012},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK8:EH8)*1000/2","v":12464.473757345084},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB8:FC8)*IF(F4=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L8:M8)*SUM(F4,H4,J4,K4)*(-1))","v":-4187.2823248699106},{"$f":"IF(OR(StagingTRM!C8=1,StagingTRM!R8=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R8*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},{"$f":"F4+H4+G4+J4+K4","v":223484.85162198308},{"$f":"+F4-G4+H4+J4+K4+IF($U$2=\"Yes\",L4,0)","v":223484.85162198308},{"$f":"IF(StagingTRM!C8=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J8*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S4)","v":6004.7060000000001},{"$f":"IF(StagingTRM!C8=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC3:BZ3)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ8,0),IF(StagingTRM!$E8=1,(SUMIF(BillingActuals_Energy!$C:$C,B4,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B4,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H8*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S8:BN8)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ8,0))))","v":6004.7060000000001},{"$f":"IF(StagingTRM!$C8,\"\",IF(R4=0,0,(SUM(L4:P4)/R4)))","v":36.5209502841793},{"$f":"IF(StagingTRM!$C8,\"\",IF(S4=0,0,SUM(Q4,L4,O4,M4,N4*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B4,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B4,StagingTRM!$A$8:$A$150,0),0))))/S4))","v":36.5209502841793},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B4,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B4,'Billing totals'!$A:$S,3,FALSE))-Q4+O4+N4+L4)","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D5=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B5,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":202031.06472000002},{"$f":"IF(StagingTRM!C9=1,0,(VLOOKUP(B5,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C9=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B5,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-35504.574359999999},{"$f":"+SUM(F5:H5)-2*G5","v":166526.49036000003},{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S9:BN9),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S9:BN9)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S9:BN9),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S9:BN9)<>FALSE)))/2","v":5782.1911804142064},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK9:EH9)*1000/2","v":29978.002844110582},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB9:FC9)*IF(F5=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L9:M9)*SUM(F5,H5,J5,K5)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C9=1,StagingTRM!R9=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R9*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},{"$f":"F5+H5+G5+J5+K5","v":202286.68438452482},{"$f":"+F5-G5+H5+J5+K5+IF($U$2=\"Yes\",L5,0)","v":202286.68438452482},{"$f":"IF(StagingTRM!C9=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J9*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S5)","v":5112.6334999999999},{"$f":"IF(StagingTRM!C9=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC4:BZ4)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ9,0),IF(StagingTRM!$E9=1,(SUMIF(BillingActuals_Energy!$C:$C,B5,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B5,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H9*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S9:BN9)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ9,0))))","v":5112.6334999999999},{"$f":"IF(StagingTRM!$C9,\"\",IF(R5=0,0,(SUM(L5:P5)/R5)))","v":39.566044463098095},{"$f":"IF(StagingTRM!$C9,\"\",IF(S5=0,0,SUM(Q5,L5,O5,M5,N5*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B5,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B5,StagingTRM!$A$8:$A$150,0),0))))/S5))","v":39.566044463098095},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B5,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B5,'Billing totals'!$A:$S,3,FALSE))-Q5+O5+N5+L5)","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D6=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B6,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":70862333.67216},{"$f":"IF(StagingTRM!C10=1,0,(VLOOKUP(B6,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C10=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B6,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-12453218.512080001},58409115.160080001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S10:BN10),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S10:BN10)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S10:BN10),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S10:BN10)<>FALSE)))/2","v":-1071690.1164971136},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK10:EH10)*1000/2","v":3377835.3582954383},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB10:FC10)*IF(F6=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L10:M10)*SUM(F6,H6,J6,K6)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C10=1,StagingTRM!R10=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R10*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-3612607.5440000002},60715260.401878327,60715260.401878327,{"$f":"IF(StagingTRM!C10=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J10*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S6)","v":1707878.1604999998},{"$f":"IF(StagingTRM!C10=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC5:BZ5)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ10,0),IF(StagingTRM!$E10=1,(SUMIF(BillingActuals_Energy!$C:$C,B6,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B6,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H10*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S10:BN10)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ10,0))))","v":1707878.1604999998},{"$f":"IF(StagingTRM!$C10,\"\",IF(R6=0,0,(SUM(L6:P6)/R6)))","v":33.434851606253289},{"$f":"IF(StagingTRM!$C10,\"\",IF(S6=0,0,SUM(Q6,L6,O6,M6,N6*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B6,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B6,StagingTRM!$A$8:$A$150,0),0))))/S6))","v":33.434851606253289},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B6,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B6,'Billing totals'!$A:$S,3,FALSE))-Q6+O6+N6+L6)","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D7=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B7,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":21040875.23976},{"$f":"IF(StagingTRM!C11=1,0,(VLOOKUP(B7,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C11=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B7,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3697685.4058800004},17343189.83388,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S11:BN11),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S11:BN11)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S11:BN11),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S11:BN11)<>FALSE)))/2","v":197012.52306971728},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK11:EH11)*1000/2","v":951474.23871330533},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB11:FC11)*IF(F7=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L11:M11)*SUM(F7,H7,J7,K7)*(-1))","v":-1106908.5870649591},{"$f":"IF(OR(StagingTRM!C11=1,StagingTRM!R11=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R11*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-959162.91549000004},18491676.595663022,18491676.595663022,{"$f":"IF(StagingTRM!C11=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J11*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S7)","v":518942.90299999993},{"$f":"IF(StagingTRM!C11=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC6:BZ6)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ11,0),IF(StagingTRM!$E11=1,(SUMIF(BillingActuals_Energy!$C:$C,B7,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B7,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H11*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S11:BN11)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ11,0))))","v":518942.90299999993},{"$f":"IF(StagingTRM!$C11,\"\",IF(R7=0,0,(SUM(L7:P7)/R7)))","v":31.65204687866801},{"$f":"IF(StagingTRM!$C11,\"\",IF(S7=0,0,SUM(Q7,L7,O7,M7,N7*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B7,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B7,StagingTRM!$A$8:$A$150,0),0))))/S7))","v":31.652046878668006},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B7,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B7,'Billing totals'!$A:$S,3,FALSE))-Q7+O7+N7+L7)","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D8=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B8,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":21582198.918720003},{"$f":"IF(StagingTRM!C12=1,0,(VLOOKUP(B8,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C12=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B8,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3792816.6513600005},17789382.267360002,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S12:BN12),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S12:BN12)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S12:BN12),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S12:BN12)<>FALSE)))/2","v":-378691.6005183775},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK12:EH12)*1000/2","v":1319204.4638730634},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB12:FC12)*IF(F8=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L12:M12)*SUM(F8,H8,J8,K8)*(-1))","v":-1456987.4439734116},{"$f":"IF(OR(StagingTRM!C12=1,StagingTRM!R12=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R12*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-2425876.5778000001},18729895.130714688,18729895.130714688,{"$f":"IF(StagingTRM!C12=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J12*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S8)","v":536797.88},{"$f":"IF(StagingTRM!C12=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC7:BZ7)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ12,0),IF(StagingTRM!$E12=1,(SUMIF(BillingActuals_Energy!$C:$C,B8,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B8,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H12*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S12:BN12)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ12,0))))","v":536797.88},{"$f":"IF(StagingTRM!$C12,\"\",IF(R8=0,0,(SUM(L8:P8)/R8)))","v":27.658512937758388},{"$f":"IF(StagingTRM!$C12,\"\",IF(S8=0,0,SUM(Q8,L8,O8,M8,N8*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B8,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B8,StagingTRM!$A$8:$A$150,0),0))))/S8))","v":27.658512937758392},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B8,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B8,'Billing totals'!$A:$S,3,FALSE))-Q8+O8+N8+L8)","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D9=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B9,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":6212891.1888000006},{"$f":"IF(StagingTRM!C13=1,0,(VLOOKUP(B9,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C13=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B9,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1091842.2744},5121048.9144000001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S13:BN13),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S13:BN13)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S13:BN13),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S13:BN13)<>FALSE)))/2","v":159974.03100952588},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK13:EH13)*1000/2","v":263375.81212852121},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB13:FC13)*IF(F9=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L13:M13)*SUM(F9,H9,J9,K9)*(-1))","v":-443455.11911928229},{"$f":"IF(OR(StagingTRM!C13=1,StagingTRM!R13=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R13*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},5544398.7575380476,5544398.7575380476,{"$f":"IF(StagingTRM!C13=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J13*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S9)","v":154525.6715},{"$f":"IF(StagingTRM!C13=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC8:BZ8)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ13,0),IF(StagingTRM!$E13=1,(SUMIF(BillingActuals_Energy!$C:$C,B9,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B9,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H13*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S13:BN13)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ13,0))))","v":154525.6715},{"$f":"IF(StagingTRM!$C13,\"\",IF(R9=0,0,(SUM(L9:P9)/R9)))","v":33.010331480221176},{"$f":"IF(StagingTRM!$C13,\"\",IF(S9=0,0,SUM(Q9,L9,O9,M9,N9*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B9,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B9,StagingTRM!$A$8:$A$150,0),0))))/S9))","v":33.010331480221176},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B9,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B9,'Billing totals'!$A:$S,3,FALSE))-Q9+O9+N9+L9)","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D10=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B10,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":7162761.0405599996},{"$f":"IF(StagingTRM!C14=1,0,(VLOOKUP(B10,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C14=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B10,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1258770.68628},5903990.3542799996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S14:BN14),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S14:BN14)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S14:BN14),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S14:BN14)<>FALSE)))/2","v":261513.14455494491},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK14:EH14)*1000/2","v":291670.95065287122},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB14:FC14)*IF(F10=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L14:M14)*SUM(F10,H10,J10,K10)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C14=1,StagingTRM!R14=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R14*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6457174.4494878156,6457174.4494878156,{"$f":"IF(StagingTRM!C14=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J14*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S10)","v":178147.47149999999},{"$f":"IF(StagingTRM!C14=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC9:BZ9)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ14,0),IF(StagingTRM!$E14=1,(SUMIF(BillingActuals_Energy!$C:$C,B10,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B10,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H14*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S14:BN14)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ14,0))))","v":178147.47149999999},{"$f":"IF(StagingTRM!$C14,\"\",IF(R10=0,0,(SUM(L10:P10)/R10)))","v":36.24623125502972},{"$f":"IF(StagingTRM!$C14,\"\",IF(S10=0,0,SUM(Q10,L10,O10,M10,N10*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B10,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B10,StagingTRM!$A$8:$A$150,0),0))))/S10))","v":36.24623125502972},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B10,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B10,'Billing totals'!$A:$S,3,FALSE))-Q10+O10+N10+L10)","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D11=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B11,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":28867523.811120003},{"$f":"IF(StagingTRM!C15=1,0,(VLOOKUP(B11,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C15=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B11,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-5073126.4875600003},23794397.323560003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S15:BN15),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S15:BN15)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S15:BN15),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S15:BN15)<>FALSE)))/2","v":201959.58902662052},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK15:EH15)*1000/2","v":3214589.3253844646},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB15:FC15)*IF(F11=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L15:M15)*SUM(F11,H11,J11,K11)*(-1))","v":-2155327.4527391726},{"$f":"IF(OR(StagingTRM!C15=1,StagingTRM!R15=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R15*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-475358.73749000003},27210946.237971086,27210946.237971086,{"$f":"IF(StagingTRM!C15=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J15*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S11)","v":698561.70049999992},{"$f":"IF(StagingTRM!C15=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC10:BZ10)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ15,0),IF(StagingTRM!$E15=1,(SUMIF(BillingActuals_Energy!$C:$C,B11,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B11,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H15*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S15:BN15)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ15,0))))","v":698561.70049999992},{"$f":"IF(StagingTRM!$C15,\"\",IF(R11=0,0,(SUM(L11:P11)/R11)))","v":35.186956327763802},{"$f":"IF(StagingTRM!$C15,\"\",IF(S11=0,0,SUM(Q11,L11,O11,M11,N11*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B11,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B11,StagingTRM!$A$8:$A$150,0),0))))/S11))","v":35.186956327763802},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B11,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B11,'Billing totals'!$A:$S,3,FALSE))-Q11+O11+N11+L11)","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D12=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B12,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":53745120.929160006},{"$f":"IF(StagingTRM!C16=1,0,(VLOOKUP(B12,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C16=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B12,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-9445070.4655799996},44300050.463580005,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S16:BN16),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S16:BN16)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S16:BN16),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S16:BN16)<>FALSE)))/2","v":757009.40786249656},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK16:EH16)*1000/2","v":1064990.0854228896},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB16:FC16)*IF(F12=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":10.666136053305818},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L16:M16)*SUM(F12,H12,J12,K12)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C16=1,StagingTRM!R16=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R16*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},46122049.956865393,46122060.623001449,{"$f":"IF(StagingTRM!C16=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J16*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S12)","v":1336753.8050000002},{"$f":"IF(StagingTRM!C16=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC11:BZ11)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ16,0),IF(StagingTRM!$E16=1,(SUMIF(BillingActuals_Energy!$C:$C,B12,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B12,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H16*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S16:BN16)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ16,0))))","v":1336753.8050000002},{"$f":"IF(StagingTRM!$C16,\"\",IF(R12=0,0,(SUM(L12:P12)/R12)))","v":34.503032982203813},{"$f":"IF(StagingTRM!$C16,\"\",IF(S12=0,0,SUM(Q12,L12,O12,M12,N12*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B12,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B12,StagingTRM!$A$8:$A$150,0),0))))/S12))","v":34.503040961336559},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B12,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B12,'Billing totals'!$A:$S,3,FALSE))-Q12+O12+N12+L12)","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D13=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B13,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":137759.77656000003},{"$f":"IF(StagingTRM!C17=1,0,(VLOOKUP(B13,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C17=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B13,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-24209.654280000002},113550.12228000003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S17:BN17),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S17:BN17)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S17:BN17),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S17:BN17)<>FALSE)))/2","v":5092.0666896570538},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK17:EH17)*1000/2","v":7809.3280762464401},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB17:FC17)*IF(F13=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":4.4955341551385164},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L17:M17)*SUM(F13,H13,J13,K13)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C17=1,StagingTRM!R17=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R17*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},126451.51704590351,126456.01258005865,{"$f":"IF(StagingTRM!C17=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J17*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S13)","v":3424.8039999999992},{"$f":"IF(StagingTRM!C17=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC12:BZ12)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ17,0),IF(StagingTRM!$E17=1,(SUMIF(BillingActuals_Energy!$C:$C,B13,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B13,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H17*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S17:BN17)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ17,0))))","v":3424.8039999999992},{"$f":"IF(StagingTRM!$C17,\"\",IF(R13=0,0,(SUM(L13:P13)/R13)))","v":36.923576525856276},{"$f":"IF(StagingTRM!$C17,\"\",IF(S13=0,0,SUM(Q13,L13,O13,M13,N13*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B13,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B13,StagingTRM!$A$8:$A$150,0),0))))/S13))","v":36.924889165690601},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B13,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B13,'Billing totals'!$A:$S,3,FALSE))-Q13+O13+N13+L13)","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D14=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B14,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":7050909.07008},{"$f":"IF(StagingTRM!C18=1,0,(VLOOKUP(B14,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C18=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B14,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1239114.0230400001},5811795.0470399996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S18:BN18),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S18:BN18)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S18:BN18),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S18:BN18)<>FALSE)))/2","v":305706.01397059544},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK18:EH18)*1000/2","v":120152.89998875534},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB18:FC18)*IF(F14=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":2.8817525805403421},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L18:M18)*SUM(F14,H14,J14,K14)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C18=1,StagingTRM!R18=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R18*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6237653.960999351,6237656.8427519314,{"$f":"IF(StagingTRM!C18=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J18*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S14)","v":175369.41899999999},{"$f":"IF(StagingTRM!C18=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC13:BZ13)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ18,0),IF(StagingTRM!$E18=1,(SUMIF(BillingActuals_Energy!$C:$C,B14,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B14,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H18*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S18:BN18)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ18,0))))","v":175369.41899999999},{"$f":"IF(StagingTRM!$C18,\"\",IF(R14=0,0,(SUM(L14:P14)/R14)))","v":35.568669146083742},{"$f":"IF(StagingTRM!$C18,\"\",IF(S14=0,0,SUM(Q14,L14,O14,M14,N14*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B14,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B14,StagingTRM!$A$8:$A$150,0),0))))/S14))","v":35.568685578552966},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B14,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B14,'Billing totals'!$A:$S,3,FALSE))-Q14+O14+N14+L14)","v":0}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D15=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B15,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2680835.1454800004},{"$f":"IF(StagingTRM!C19=1,0,(VLOOKUP(B15,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C19=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B15,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-471125.1257400001},2209710.0197400004,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S19:BN19),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S19:BN19)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S19:BN19),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S19:BN19)<>FALSE)))/2","v":51825.746604463544},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK19:EH19)*1000/2","v":101073.43740117516},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB19:FC19)*IF(F15=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":2.390455236022099},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L19:M19)*SUM(F15,H15,J15,K15)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C19=1,StagingTRM!R19=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R19*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2362609.203745639,2362611.5942008751,{"$f":"IF(StagingTRM!C19=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J19*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S15)","v":66680.032500000001},{"$f":"IF(StagingTRM!C19=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC14:BZ14)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ19,0),IF(StagingTRM!$E19=1,(SUMIF(BillingActuals_Energy!$C:$C,B15,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B15,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H19*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S19:BN19)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ19,0))))","v":66680.032500000001},{"$f":"IF(StagingTRM!$C19,\"\",IF(R15=0,0,(SUM(L15:P15)/R15)))","v":35.432070225833726},{"$f":"IF(StagingTRM!$C19,\"\",IF(S15=0,0,SUM(Q15,L15,O15,M15,N15*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B15,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B15,StagingTRM!$A$8:$A$150,0),0))))/S15))","v":35.432106075474863},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B15,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B15,'Billing totals'!$A:$S,3,FALSE))-Q15+O15+N15+L15)","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D17=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B17,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":1876323.0326399999},{"$f":"IF(StagingTRM!C21=1,0,(VLOOKUP(B17,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C21=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B17,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-329741.62031999999},1546581.4123199999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S21:BN21),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S21:BN21)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S21:BN21),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S21:BN21)<>FALSE)))/2","v":242926.24000903813},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK21:EH21)*1000/2","v":87571.188198415257},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB21:FC21)*IF(F17=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L21:M21)*SUM(F17,H17,J17,K17)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C21=1,StagingTRM!R21=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R21*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},1877078.8405274532,1877078.8405274532,{"$f":"IF(StagingTRM!C21=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J21*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S17)","v":46663.146999999997},{"$f":"IF(StagingTRM!C21=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC16:BZ16)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ21,0),IF(StagingTRM!$E21=1,(SUMIF(BillingActuals_Energy!$C:$C,B17,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B17,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H21*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S21:BN21)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ21,0))))","v":46663.146999999997},{"$f":"IF(StagingTRM!$C21,\"\",IF(R17=0,0,(SUM(L17:P17)/R17)))","v":40.226151925146695},{"$f":"IF(StagingTRM!$C21,\"\",IF(S17=0,0,SUM(Q17,L17,O17,M17,N17*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B17,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B17,StagingTRM!$A$8:$A$150,0),0))))/S17))","v":40.226151925146695},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B17,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B17,'Billing totals'!$A:$S,3,FALSE))-Q17+O17+N17+L17)","v":0}]
[null,10074,"Forest Grove, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D26=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B26,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":9410263.2180000003},{"$f":"IF(StagingTRM!C30=1,0,(VLOOKUP(B26,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C30=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B26,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1653742.659},7756520.5590000004,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S30:BN30),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S30:BN30)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S30:BN30),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S30:BN30)<>FALSE)))/2","v":309566.39865845541},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK30:EH30)*1000/2","v":420660.80867516017},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB30:FC30)*IF(F26=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L30:M30)*SUM(F26,H26,J26,K26)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C30=1,StagingTRM!R30=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R30*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},8486747.7663336154,8486747.7663336154,{"$f":"IF(StagingTRM!C30=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J30*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S26)","v":234052.84500000003},{"$f":"IF(StagingTRM!C30=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC25:BZ25)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ30,0),IF(StagingTRM!$E30=1,(SUMIF(BillingActuals_Energy!$C:$C,B26,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B26,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H30*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S30:BN30)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ30,0))))","v":234052.84500000003},{"$f":"IF(StagingTRM!$C30,\"\",IF(R26=0,0,(SUM(L26:P26)/R26)))","v":36.259964139011487},{"$f":"IF(StagingTRM!$C30,\"\",IF(S26=0,0,SUM(Q26,L26,O26,M26,N26*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B26,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B26,StagingTRM!$A$8:$A$150,0),0))))/S26))","v":36.259964139011487},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B26,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B26,'Billing totals'!$A:$S,3,FALSE))-Q26+O26+N26+L26)","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D35=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B35,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":17238655.583999999},{"$f":"IF(StagingTRM!C39=1,0,(VLOOKUP(B35,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C39=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B35,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-3029490.1919999998},14209165.391999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S39:BN39),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S39:BN39)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S39:BN39),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S39:BN39)<>FALSE)))/2","v":165398.7725419075},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK39:EH39)*1000/2","v":11366.771000000008},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB39:FC39)*IF(F35=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":-6.4202049629006073},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L39:M39)*SUM(F35,H35,J35,K35)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C39=1,StagingTRM!R39=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R39*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},14385930.935541905,14385924.515336942,{"$f":"IF(StagingTRM!C39=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J39*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S35)","v":428763.16},{"$f":"IF(StagingTRM!C39=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC34:BZ34)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ39,0),IF(StagingTRM!$E39=1,(SUMIF(BillingActuals_Energy!$C:$C,B35,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B35,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H39*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S39:BN39)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ39,0))))","v":428763.16},{"$f":"IF(StagingTRM!$C39,\"\",IF(R35=0,0,(SUM(L35:P35)/R35)))","v":33.552146866668636},{"$f":"IF(StagingTRM!$C39,\"\",IF(S35=0,0,SUM(Q35,L35,O35,M35,N35*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B35,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B35,StagingTRM!$A$8:$A$150,0),0))))/S35))","v":33.552131892889257},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B35,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B35,'Billing totals'!$A:$S,3,FALSE))-Q35+O35+N35+L35)","v":0}]
[null,10106,"Clearwater Power",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D44=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B44,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":8421780.7706400007},{"$f":"IF(StagingTRM!C48=1,0,(VLOOKUP(B44,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C48=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B44,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1480028.53932},6941752.2313200012,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S48:BN48),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S48:BN48)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S48:BN48),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S48:BN48)<>FALSE)))/2","v":395017.20773602789},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK48:EH48)*1000/2","v":463836.35182132293},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB48:FC48)*IF(F44=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L48:M48)*SUM(F44,H44,J44,K44)*(-1))","v":-552982.55654141342},{"$f":"IF(OR(StagingTRM!C48=1,StagingTRM!R48=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R48*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},7800605.7908773525,7800605.7908773525,{"$f":"IF(StagingTRM!C48=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J48*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S44)","v":212128.69099999999},{"$f":"IF(StagingTRM!C48=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC43:BZ43)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ48,0),IF(StagingTRM!$E48=1,(SUMIF(BillingActuals_Energy!$C:$C,B44,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B44,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H48*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S48:BN48)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ48,0))))","v":212128.69099999999},{"$f":"IF(StagingTRM!$C48,\"\",IF(R44=0,0,(SUM(L44:P44)/R44)))","v":34.166162060255864},{"$f":"IF(StagingTRM!$C48,\"\",IF(S44=0,0,SUM(Q44,L44,O44,M44,N44*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B44,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B44,StagingTRM!$A$8:$A$150,0),0))))/S44))","v":34.166162060255864},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B44,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B44,'Billing totals'!$A:$S,3,FALSE))-Q44+O44+N44+L44)","v":0}]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D53=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B53,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":6494638.5799199995},{"$f":"IF(StagingTRM!C57=1,0,(VLOOKUP(B53,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C57=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B53,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1141356.0519600001},5353282.5279599996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S57:BN57),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S57:BN57)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S57:BN57),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S57:BN57)<>FALSE)))/2","v":227868.57857128052},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK57:EH57)*1000/2","v":427156.06463225611},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB57:FC57)*IF(F53=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":23.560104979499886},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L57:M57)*SUM(F53,H53,J53,K53)*(-1))","v":-420581.50198144763},{"$f":"IF(OR(StagingTRM!C57=1,StagingTRM!R57=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R57*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},6008307.1711635366,6008330.7312685158,{"$f":"IF(StagingTRM!C57=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J57*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S53)","v":161532.65049999996},{"$f":"IF(StagingTRM!C57=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC52:BZ52)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ57,0),IF(StagingTRM!$E57=1,(SUMIF(BillingActuals_Energy!$C:$C,B53,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B53,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H57*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S57:BN57)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ57,0))))","v":161532.65049999996},{"$f":"IF(StagingTRM!$C57,\"\",IF(R53=0,0,(SUM(L53:P53)/R53)))","v":34.592072946187862},{"$f":"IF(StagingTRM!$C57,\"\",IF(S53=0,0,SUM(Q53,L53,O53,M53,N53*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B53,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B53,StagingTRM!$A$8:$A$150,0),0))))/S53))","v":34.592218799703588},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B53,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B53,'Billing totals'!$A:$S,3,FALSE))-Q53+O53+N53+L53)","v":0}]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D62=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B62,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":174877.69104000001},{"$f":"IF(StagingTRM!C66=1,0,(VLOOKUP(B62,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C66=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B62,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-30732.68952},144145.00151999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S66:BN66),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S66:BN66)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S66:BN66),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S66:BN66)<>FALSE)))/2","v":4772.4476747112012},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK66:EH66)*1000/2","v":5398.7059083555887},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB66:FC66)*IF(F62=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":14.237180636358085},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L66:M66)*SUM(F62,H62,J62,K62)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C66=1,StagingTRM!R66=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R66*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},154316.15510306679,154330.39228370314,{"$f":"IF(StagingTRM!C66=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J66*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S62)","v":4348.7964999999995},{"$f":"IF(StagingTRM!C66=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC61:BZ61)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ66,0),IF(StagingTRM!$E66=1,(SUMIF(BillingActuals_Energy!$C:$C,B62,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B62,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H66*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S66:BN66)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ66,0))))","v":4348.7964999999995},{"$f":"IF(StagingTRM!$C66,\"\",IF(R62=0,0,(SUM(L62:P62)/R62)))","v":35.488069465587358},{"$f":"IF(StagingTRM!$C66,\"\",IF(S62=0,0,SUM(Q62,L62,O62,M62,N62*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B62,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B62,StagingTRM!$A$8:$A$150,0),0))))/S62))","v":35.491343286433271},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B62,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B62,'Billing totals'!$A:$S,3,FALSE))-Q62+O62+N62+L62)","v":0}]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D71=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B71,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":4619810.2283999994},{"$f":"IF(StagingTRM!C75=1,0,(VLOOKUP(B71,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C75=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B71,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-811877.10420000006},3807933.1241999995,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S75:BN75),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S75:BN75)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S75:BN75),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S75:BN75)<>FALSE)))/2","v":271989.87503841775},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK75:EH75)*1000/2","v":192669.28209083431},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB75:FC75)*IF(F71=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L75:M75)*SUM(F71,H71,J71,K71)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C75=1,StagingTRM!R75=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R75*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},4272592.2813292518,4272592.2813292518,{"$f":"IF(StagingTRM!C75=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J75*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S71)","v":114903.42449999999},{"$f":"IF(StagingTRM!C75=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC70:BZ70)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ75,0),IF(StagingTRM!$E75=1,(SUMIF(BillingActuals_Energy!$C:$C,B71,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B71,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H75*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S75:BN75)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ75,0))))","v":114903.42449999999},{"$f":"IF(StagingTRM!$C75,\"\",IF(R71=0,0,(SUM(L71:P71)/R71)))","v":37.184203168194102},{"$f":"IF(StagingTRM!$C75,\"\",IF(S71=0,0,SUM(Q71,L71,O71,M71,N71*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B71,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B71,StagingTRM!$A$8:$A$150,0),0))))/S71))","v":37.184203168194102},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B71,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B71,'Billing totals'!$A:$S,3,FALSE))-Q71+O71+N71+L71)","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D72=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B72,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2191202.5219200002},{"$f":"IF(StagingTRM!C76=1,0,(VLOOKUP(B72,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C76=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B72,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-385077.97295999998},1806124.5489600003,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S76:BN76),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S76:BN76)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S76:BN76),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S76:BN76)<>FALSE)))/2","v":282041.63017035567},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK76:EH76)*1000/2","v":114617.12421977385},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB76:FC76)*IF(F72=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L76:M76)*SUM(F72,H72,J72,K72)*(-1))","v":-167571.7850467416},{"$f":"IF(OR(StagingTRM!C76=1,StagingTRM!R76=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R76*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2202783.3033501296,2202783.3033501296,{"$f":"IF(StagingTRM!C76=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J76*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S72)","v":59226.358999999997},{"$f":"IF(StagingTRM!C76=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC71:BZ71)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ76,0),IF(StagingTRM!$E76=1,(SUMIF(BillingActuals_Energy!$C:$C,B72,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B72,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H76*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S76:BN76)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ76,0))))","v":59226.358999999997},{"$f":"IF(StagingTRM!$C76,\"\",IF(R72=0,0,(SUM(L72:P72)/R72)))","v":34.363272581105115},{"$f":"IF(StagingTRM!$C76,\"\",IF(S72=0,0,SUM(Q72,L72,O72,M72,N72*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B72,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B72,StagingTRM!$A$8:$A$150,0),0))))/S72))","v":34.363272581105115},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B72,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B72,'Billing totals'!$A:$S,3,FALSE))-Q72+O72+N72+L72)","v":0}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D81=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B81,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":4937679.0799200013},{"$f":"IF(StagingTRM!C85=1,0,(VLOOKUP(B81,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C85=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B81,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-867738.80196000007},4069940.2779600015,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S85:BN85),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S85:BN85)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S85:BN85),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S85:BN85)<>FALSE)))/2","v":219784.50524485816},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK85:EH85)*1000/2","v":251292.40839669263},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB85:FC85)*IF(F81=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L85:M85)*SUM(F81,H81,J81,K81)*(-1))","v":-343459.83528678352},{"$f":"IF(OR(StagingTRM!C85=1,StagingTRM!R85=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R85*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},4541017.191601553,4541017.191601553,{"$f":"IF(StagingTRM!C85=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J85*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S81)","v":122810.23299999999},{"$f":"IF(StagingTRM!C85=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC80:BZ80)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ85,0),IF(StagingTRM!$E85=1,(SUMIF(BillingActuals_Energy!$C:$C,B81,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B81,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H85*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S85:BN85)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ85,0))))","v":122810.23299999999},{"$f":"IF(StagingTRM!$C85,\"\",IF(R81=0,0,(SUM(L81:P81)/R81)))","v":34.179214987034257},{"$f":"IF(StagingTRM!$C85,\"\",IF(S81=0,0,SUM(Q81,L81,O81,M81,N81*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B81,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B81,StagingTRM!$A$8:$A$150,0),0))))/S81))","v":34.179214987034257},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B81,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B81,'Billing totals'!$A:$S,3,FALSE))-Q81+O81+N81+L81)","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D90=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B90,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2074119.1675199997},{"$f":"IF(StagingTRM!C94=1,0,(VLOOKUP(B90,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C94=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B90,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-364501.95575999998},1709617.2117599996,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S94:BN94),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S94:BN94)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S94:BN94),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S94:BN94)<>FALSE)))/2","v":86570.383316361054},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK94:EH94)*1000/2","v":242511.35564747592},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB94:FC94)*IF(F90=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L94:M94)*SUM(F90,H90,J90,K90)*(-1))","v":-197368.31390917581},{"$f":"IF(OR(StagingTRM!C94=1,StagingTRM!R94=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R94*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-110169.82925},2038698.9507238367,2038698.9507238367,{"$f":"IF(StagingTRM!C94=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J94*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S90)","v":51588.966},{"$f":"IF(StagingTRM!C94=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC89:BZ89)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ94,0),IF(StagingTRM!$E94=1,(SUMIF(BillingActuals_Energy!$C:$C,B90,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B90,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H94*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S94:BN94)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ94,0))))","v":51588.966},{"$f":"IF(StagingTRM!$C94,\"\",IF(R90=0,0,(SUM(L90:P90)/R90)))","v":33.556803746845034},{"$f":"IF(StagingTRM!$C94,\"\",IF(S90=0,0,SUM(Q90,L90,O90,M90,N90*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B90,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B90,StagingTRM!$A$8:$A$150,0),0))))/S90))","v":33.556803746845034},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B90,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B90,'Billing totals'!$A:$S,3,FALSE))-Q90+O90+N90+L90)","v":0}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D99=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B99,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":4736395.3557599997},{"$f":"IF(StagingTRM!C103=1,0,(VLOOKUP(B99,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C103=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B99,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-832365.5638799998},3904029.7918799999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S103:BN103),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S103:BN103)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S103:BN103),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S103:BN103)<>FALSE)))/2","v":111029.71592157695},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK103:EH103)*1000/2","v":206705.1882983307},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB103:FC103)*IF(F99=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":-2.3557741110013013},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L103:M103)*SUM(F99,H99,J99,K99)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C103=1,StagingTRM!R103=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R103*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},4221764.6960999081,4221762.340325797,{"$f":"IF(StagingTRM!C103=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J103*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S99)","v":117803.73749999996},{"$f":"IF(StagingTRM!C103=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC98:BZ98)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ103,0),IF(StagingTRM!$E103=1,(SUMIF(BillingActuals_Energy!$C:$C,B99,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B99,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H103*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S103:BN103)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ103,0))))","v":117803.73749999996},{"$f":"IF(StagingTRM!$C103,\"\",IF(R99=0,0,(SUM(L99:P99)/R99)))","v":35.837252959192391},{"$f":"IF(StagingTRM!$C103,\"\",IF(S99=0,0,SUM(Q99,L99,O99,M99,N99*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B99,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B99,StagingTRM!$A$8:$A$150,0),0))))/S99))","v":35.837232961744419},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B99,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B99,'Billing totals'!$A:$S,3,FALSE))-Q99+O99+N99+L99)","v":0}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"IF(D108=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B108,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":162261585.93312001},{"$f":"IF(StagingTRM!C112=1,0,(VLOOKUP(B108,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C112=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B108,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-28515557.99856},133746027.93456002,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S112:BN112),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S112:BN112)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S112:BN112),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S112:BN112)<>FALSE)))/2","v":17416136.824895151},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK112:EH112)*1000/2","v":0},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB112:FC112)*IF(F108=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L112:M112)*SUM(F108,H108,J108,K108)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C112=1,StagingTRM!R112=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R112*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},151162164.75945517,151162164.75945517,{"$f":"IF(StagingTRM!C112=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J112*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S108)","v":4035803.4480000003},{"$f":"IF(StagingTRM!C112=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC107:BZ107)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ112,0),IF(StagingTRM!$E112=1,(SUMIF(BillingActuals_Energy!$C:$C,B108,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B108,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H112*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S112:BN112)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ112,0))))","v":4035803.4480000003},{"$f":"IF(StagingTRM!$C112,\"\",IF(R108=0,0,(SUM(L108:P108)/R108)))","v":37.455284110618848},{"$f":"IF(StagingTRM!$C112,\"\",IF(S108=0,0,SUM(Q108,L108,O108,M108,N108*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B108,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B108,StagingTRM!$A$8:$A$150,0),0))))/S108))","v":37.455284110618848},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B108,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B108,'Billing totals'!$A:$S,3,FALSE))-Q108+O108+N108+L108)","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D117=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B117,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":712713.78072000004},{"$f":"IF(StagingTRM!C121=1,0,(VLOOKUP(B117,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C121=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B117,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-125251.03236000001},587462.74836000009,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S121:BN121),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S121:BN121)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S121:BN121),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S121:BN121)<>FALSE)))/2","v":42612.614897305852},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK121:EH121)*1000/2","v":63138.90875010239},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB121:FC121)*IF(F117=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L121:M121)*SUM(F117,H117,J117,K117)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C121=1,StagingTRM!R121=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R121*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},693214.27200740832,693214.27200740832,{"$f":"IF(StagingTRM!C121=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J121*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S117)","v":17884.327500000007},{"$f":"IF(StagingTRM!C121=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC116:BZ116)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ121,0),IF(StagingTRM!$E121=1,(SUMIF(BillingActuals_Energy!$C:$C,B117,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B117,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H121*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S121:BN121)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ121,0))))","v":17884.327500000007},{"$f":"IF(StagingTRM!$C121,\"\",IF(R117=0,0,(SUM(L117:P117)/R117)))","v":38.760991824121319},{"$f":"IF(StagingTRM!$C121,\"\",IF(S117=0,0,SUM(Q117,L117,O117,M117,N117*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B117,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B117,StagingTRM!$A$8:$A$150,0),0))))/S117))","v":38.760991824121319},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B117,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B117,'Billing totals'!$A:$S,3,FALSE))-Q117+O117+N117+L117)","v":0}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D126=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B126,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":6754713.0947999991},{"$f":"IF(StagingTRM!C130=1,0,(VLOOKUP(B126,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C130=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B126,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-1187061.0774000001},5567652.0173999993,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S130:BN130),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S130:BN130)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S130:BN130),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S130:BN130)<>FALSE)))/2","v":107470.12448061866},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK130:EH130)*1000/2","v":279604.79590729595},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB130:FC130)*IF(F126=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L130:M130)*SUM(F126,H126,J126,K126)*(-1))","v":-544609.40118518635},{"$f":"IF(OR(StagingTRM!C130=1,StagingTRM!R130=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R130*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-449647.89505999995},5954726.9377879146,5954726.9377879146,{"$f":"IF(StagingTRM!C130=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J130*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S126)","v":167998.81550000006},{"$f":"IF(StagingTRM!C130=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC125:BZ125)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ130,0),IF(StagingTRM!$E130=1,(SUMIF(BillingActuals_Energy!$C:$C,B126,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B126,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H130*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S130:BN130)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ130,0))))","v":167998.81550000006},{"$f":"IF(StagingTRM!$C130,\"\",IF(R126=0,0,(SUM(L126:P126)/R126)))","v":29.526813190791376},{"$f":"IF(StagingTRM!$C130,\"\",IF(S126=0,0,SUM(Q126,L126,O126,M126,N126*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B126,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B126,StagingTRM!$A$8:$A$150,0),0))))/S126))","v":29.526813190791376},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B126,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B126,'Billing totals'!$A:$S,3,FALSE))-Q126+O126+N126+L126)","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B128,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D128=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B128,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":4447299.1157999998},{"$f":"IF(StagingTRM!C132=1,0,(VLOOKUP(B128,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C132=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B128,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-781560.31290000002},3665738.8028999995,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S132:BN132),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S132:BN132)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S132:BN132),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S132:BN132)<>FALSE)))/2","v":120714.6882313908},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK132:EH132)*1000/2","v":353401.14395480335},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B128,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B128,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB132:FC132)*IF(F128=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":38.377773010056409},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B128,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B128,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L132:M132)*SUM(F128,H128,J128,K128)*(-1))","v":-289789.82445603359},{"$f":"IF(OR(StagingTRM!C132=1,StagingTRM!R132=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B128,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B128,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R132*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":-112614.6281},4139854.6350861937,4139893.0128592039,{"$f":"IF(StagingTRM!C132=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J132*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S128)","v":110608.91700000003},{"$f":"IF(StagingTRM!C132=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC127:BZ127)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ132,0),IF(StagingTRM!$E132=1,(SUMIF(BillingActuals_Energy!$C:$C,B128,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B128,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H132*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S132:BN132)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ132,0))))","v":110608.91700000003},{"$f":"IF(StagingTRM!$C132,\"\",IF(R128=0,0,(SUM(L128:P128)/R128)))","v":33.790119835484596},{"$f":"IF(StagingTRM!$C132,\"\",IF(S128=0,0,SUM(Q128,L128,O128,M128,N128*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B128,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B128,StagingTRM!$A$8:$A$150,0),0))))/S128))","v":33.790466803650013},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B128,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B128,'Billing totals'!$A:$S,3,FALSE))-Q128+O128+N128+L128)","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D137=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B137,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":2232057.1392000001},{"$f":"IF(StagingTRM!C141=1,0,(VLOOKUP(B137,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C141=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B137,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-392257.68960000004},1839799.4495999999,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S141:BN141),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S141:BN141)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S141:BN141),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S141:BN141)<>FALSE)))/2","v":172989.08448370709},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK141:EH141)*1000/2","v":52496.322089823741},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB141:FC141)*IF(F137=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L141:M141)*SUM(F137,H137,J137,K137)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C141=1,StagingTRM!R141=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R141*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},2065284.8561735307,2065284.8561735307,{"$f":"IF(StagingTRM!C141=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J141*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S137)","v":57371.138000000006},{"$f":"IF(StagingTRM!C141=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC136:BZ136)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ141,0),IF(StagingTRM!$E141=1,(SUMIF(BillingActuals_Energy!$C:$C,B137,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B137,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H141*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S141:BN141)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ141,0))))","v":57371.138000000006},{"$f":"IF(StagingTRM!$C141,\"\",IF(R137=0,0,(SUM(L137:P137)/R137)))","v":35.998673342919055},{"$f":"IF(StagingTRM!$C141,\"\",IF(S137=0,0,SUM(Q137,L137,O137,M137,N137*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B137,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B137,StagingTRM!$A$8:$A$150,0),0))))/S137))","v":35.998673342919055},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B137,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B137,'Billing totals'!$A:$S,3,FALSE))-Q137+O137+N137+L137)","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D138=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B138,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":15931806.058080001},{"$f":"IF(StagingTRM!C142=1,0,(VLOOKUP(B138,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C142=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B138,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":-2799826.8170399996},13131979.241040001,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S142:BN142),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S142:BN142)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S142:BN142),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S142:BN142)<>FALSE)))/2","v":617352.9289544588},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK142:EH142)*1000/2","v":660366.27590905456},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB142:FC142)*IF(F138=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L142:M142)*SUM(F138,H138,J138,K138)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C142=1,StagingTRM!R142=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R142*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},14409698.445903514,14409698.445903514,{"$f":"IF(StagingTRM!C142=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J142*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S138)","v":403014.79849999998},{"$f":"IF(StagingTRM!C142=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC137:BZ137)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ142,0),IF(StagingTRM!$E142=1,(SUMIF(BillingActuals_Energy!$C:$C,B138,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B138,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H142*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S142:BN142)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ142,0))))","v":403014.79849999998},{"$f":"IF(StagingTRM!$C142,\"\",IF(R138=0,0,(SUM(L138:P138)/R138)))","v":35.754762603099586},{"$f":"IF(StagingTRM!$C142,\"\",IF(S138=0,0,SUM(Q138,L138,O138,M138,N138*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B138,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B138,StagingTRM!$A$8:$A$150,0),0))))/S138))","v":35.754762603099586},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B138,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B138,'Billing totals'!$A:$S,3,FALSE))-Q138+O138+N138+L138)","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(D$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(E$3,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF(D139=1,0,AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B139,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12)","v":0},{"$f":"IF(StagingTRM!C143=1,0,(VLOOKUP(B139,StagingTRM!$A:$K,MATCH(StagingTRM!$J$4,StagingTRM!$A$4:$K$4,0),FALSE)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$76,'Forecast Rates'!$E$76)*100*12))","v":0},{"$f":"IF(StagingTRM!C143=1,0,AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B139,StagingTRM!$A$8:$A$150,0),0))*IF(ModelMode=\"Actuals\",'Actuals Rates'!$E$77,'Forecast Rates'!$E$77)*100*12)","v":0},0,{"$f":"(SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$M$6:$M$29,'Forecast Rates'!$M$6:$M$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S143:BN143),IF(StagingTRM!$S$5:$BN$5=\"HLH\",StagingTRM!S143:BN143)<>FALSE))+SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$N$6:$N$29,'Forecast Rates'!$N$6:$N$29))*_xlfn._xlws.FILTER(IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S143:BN143),IF(StagingTRM!$S$5:$BN$5=\"LLH\",StagingTRM!S143:BN143)<>FALSE)))/2","v":0},{"$f":"SUM(TRANSPOSE(IF(ModelMode=\"Actuals\",'Actuals Rates'!$I$6:$I$29,'Forecast Rates'!$I$6:$I$29))*StagingTRM!DK143:EH143)*1000/2","v":0},{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B139,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE),VLOOKUP($B139,'Billing totals'!$A:$J,MATCH(StartYr&\" LSTU\",'Billing totals'!$A$1:$J$1,0),FALSE)),AVERAGE(StagingTRM!FB143:FC143)*IF(F139=0,0,IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$33,'Forecast Rates'!$H$33)))","v":0},0,{"$f":"IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B139,'Billing totals'!$A:$S,MATCH(StartYr&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B139,'Billing totals'!$A:$S,MATCH(StartYr+1&\" LDD\",'Billing totals'!$A$2:$S$2,0),FALSE)),AVERAGE(StagingTRM!L143:M143)*SUM(F139,H139,J139,K139)*(-1))","v":0},{"$f":"IF(OR(StagingTRM!C143=1,StagingTRM!R143=0),0,IF(BillingActual=\"Yes\",AVERAGE(VLOOKUP($B139,'Billing totals'!$A:$S,MATCH(StartYr&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE),VLOOKUP($B139,'Billing totals'!$A:$S,MATCH(StartYr+1&\" IRD\",'Billing totals'!$A$2:$S$2,0),FALSE)),StagingTRM!R143*(-1)*IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)))","v":0},0,0,{"$f":"IF(StagingTRM!C143=1,\"\",VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!J143*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+S139)","v":""},{"$f":"IF(StagingTRM!C143=1,\"\",IF(ModelMode=\"Forecast\",SUM('Customer Tier 1 Energy'!BC138:BZ138)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ143,0),IF(StagingTRM!$E143=1,(SUMIF(BillingActuals_Energy!$C:$C,B139,BillingActuals_Energy!$T:$T)+SUMIF(BillingActuals_Energy!$C:$C,B139,BillingActuals_Energy!$U:$U))/2/1000,VLOOKUP(Init!$B$3,Init!$A$6:$B$7,2,FALSE)*StagingTRM!H143*AVERAGE(VLOOKUP(StartYr,Init!$N:$P,3,FALSE),VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))+SUM(StagingTRM!S143:BN143)/2-IF(Init!$B$10=\"No\",StagingTRM!EJ143,0))))","v":""},{"$f":"IF(StagingTRM!$C143,\"\",IF(R139=0,0,(SUM(L139:P139)/R139)))","v":""},{"$f":"IF(StagingTRM!$C143,\"\",IF(S139=0,0,SUM(Q139,L139,O139,M139,N139*(AVERAGE(OFFSET(StagingTRM!$H$7:$I$7,MATCH($B139,StagingTRM!$A$8:$A$150,0),0))/AVERAGE(OFFSET(StagingTRM!$F$7:$G$7,MATCH($B139,StagingTRM!$A$8:$A$150,0),0))))/S139))","v":""},{"$f":"IF(BillingActual=\"No\",0,AVERAGE(VLOOKUP($B139,'Billing totals'!$A:$S,2,FALSE),VLOOKUP($B139,'Billing totals'!$A:$S,3,FALSE))-Q139+O139+N139+L139)","v":0}]

{"sheet":"StagingPRDM","index":31,"n_rows":140,"n_cols":252,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Staging Table for Diurnal Energy Rates",null,null,null,"Tier 1 Peak (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TTSL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aHLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aLLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aMonthly Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Demand Quantity from Regional Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate Demand BD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","SQ Check","TTSL check"]
[null,null,null,null,null,"Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","TTSL","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AD5:AD140)","v":5034.9888177160738},{"$f":"+SUM(AE5:AE140)","v":7355.3992283626494},6603.1671511115155,8985.9303123236459,7029.2963079764604,6601.1431723138658,5449.3363662235561,4695.1626208305797,5095.8373600019877,5725.5643296391017,5673.7969667095567,5370.1366961385047,5302.4527234982415,6610.1404098569292,7620.6866228211184,7892.3666366562093,7236.6612944759681,6705.4048053155484,5548.0343063806258,4781.7569491320392,5181.3974288469562,5809.1239215898277,5787.6368821787109,5439.4718511763758,{"$f":"+SUM(BB5:BB140)","v":5301.3547191432053},{"$f":"+SUM(BC5:BC140)","v":6224.6270665025504},7273.4416307250658,7301.7674797553791,6551.4776842473284,6136.0541187190011,5307.1884475260213,4920.2519682454813,5021.6558479415216,5629.0529082669273,5518.6428055308588,5350.047320604509,5302.5019085012218,6264.0440309592032,7307.9455053311785,7357.8063117066131,6729.0985437801492,6170.9363596494713,5366.503694862583,4969.3450128945669,5051.6210970871598,5686.2230204342814,5600.4449049358982,5337.4201308984457,4582.1844744293812,5507.1732173005466,6365.1471242389207,6505.5692704642288,5926.6834514351385,5475.6248032880658,4714.8612830080947,4300.3367136595107,4307.2166036391491,4809.0666966618855,4734.3597779340662,4526.2987498812099,4620.2603929633942,5529.7911784407142,6407.0343344142047,6514.1418817109015,6077.995328582716,5512.4017212143472,4731.1842778325936,4314.030988152037,4347.901941735181,4824.0679867128329,4742.7419929577354,4566.4953214165298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ModelMode=\"Actuals\",TRANSPOSE('Actuals Rates'!$I$6:$I$29),TRANSPOSE('Forecast Rates'!$I$6:$I$29))","v":10.37},8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,10.37,8.75,13.39,10.84,10.93,7.62,4.43,3.95,3.88,12.08,15.54,12.75,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(IO5:IO140)/0.37-'Status Quo'!Q1","v":0}]
[null,"BESID","Customer","JOE","Slice/Block or Block",{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01",{"$f":"+BS4","v":"2025-03-01"},"2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+DV4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+ET4","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","2023-10-01",{"$f":"+GQ4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Tier 1 CSP - aHLH - CDQ","Tier 1 CSP - aMW","Tier 1 CSP - aHLH","37% RR over TTSL","Tier 1 CSP - aMW"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB5)))","v":1.0089999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC5)))","v":1.1839999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD5)))","v":1.3620000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE5)))","v":1.5109999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF5)))","v":1.248},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG5)))","v":1.2450000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH5)))","v":1.0920000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI5)))","v":0.86199999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM5)))","v":0.81499999999999995},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN5)))","v":1.024},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO5)))","v":1.1970000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP5)))","v":1.373},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ5)))","v":1.52},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR5)))","v":1.4039999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS5)))","v":1.25},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT5)))","v":1.0960000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU5)))","v":0.86399999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV5)))","v":0.77600000000000002},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW5)))","v":0.67500000000000004},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX5)))","v":0.70699999999999996},{"$f":"+IF(AND($D5=0,$E5=0),IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B5,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B5,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY5)))","v":0.81499999999999995},{"$f":"IF($E5=1,F5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.379},{"$f":"IF($E5=1,G5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E5=1,H5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55100000000000005},{"$f":"IF($E5=1,I5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.90500000000000003},{"$f":"IF($E5=1,J5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.123},{"$f":"IF($E5=1,K5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.1299999999999999},{"$f":"IF($E5=1,L5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80400000000000005},{"$f":"IF($E5=1,M5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59599999999999997},{"$f":"IF($E5=1,N5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,O5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,P5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,Q5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"IF($E5=1,R5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73899999999999999},{"$f":"IF($E5=1,S5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.024},{"$f":"IF($E5=1,T5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.121},{"$f":"IF($E5=1,U5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.403},{"$f":"IF($E5=1,V5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2629999999999999},{"$f":"IF($E5=1,W5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.135},{"$f":"IF($E5=1,X5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80700000000000005},{"$f":"IF($E5=1,Y5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.59799999999999998},{"$f":"IF($E5=1,Z5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57799999999999996},{"$f":"IF($E5=1,AA5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56299999999999994},{"$f":"IF($E5=1,AB5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56799999999999995},{"$f":"IF($E5=1,AC5,IF($D5=1,\"\",MAX(0,VLOOKUP($B5&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B5,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.56499999999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.68736057692307695},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80531999999999992},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.98503249999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0287211538461538},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.87703999999999993},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80538701923076927},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73039663461538473},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53464182692307693},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4960532407407407},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51157812499999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.70091666666666663},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.81427499999999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.99246750000000006},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0349014423076923},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95174999999999998},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.80899759615384614},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73289182692307686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53587499999999999},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52471749999999995},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4886442307692308},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49431730769230769},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51410750000000005},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63864329268292686},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73753271028037382},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.90356395348837215},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94278963414634154},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82378040540540542},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7844128440366972},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.69937828947368419},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48877743902439019},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40709294871794871},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45940773809523805},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.64016666666666666},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74573520249221181},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91038372093023268},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.94845426829268298},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.89625694444444448},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.78792966360856276},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7017697368421052},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48990548780487803},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47838437499999997},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41459756097560974},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41363414634146339},{"$f":"+IF($D5=1,\"\",IF(AND($E5=0,ModelMode=\"Actuals\"),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E5=0,ModelMode=\"Forecast\"),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E5=1),VLOOKUP($B5&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E5=1),VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B5,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B5,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45363749999999997},{"$f":"IF($D5=1,\"\",(BB5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ5*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66588306451612911},{"$f":"IF($D5=1,\"\",(BC5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA5*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.77514008321775307},{"$f":"IF($D5=1,\"\",(BD5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB5*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.94736424731182789},{"$f":"IF($D5=1,\"\",(BE5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC5*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99083736559139779},{"$f":"IF($D5=1,\"\",(BF5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD5*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.85438936781609187},{"$f":"IF($D5=1,\"\",(BG5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE5*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7961561238223418},{"$f":"IF($D5=1,\"\",(BH5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF5*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.71730000000000005},{"$f":"IF($D5=1,\"\",(BI5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG5*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51442204301075267},{"$f":"IF($D5=1,\"\",(BJ5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH5*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BK5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI5*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BL5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ5*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BM5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK5*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF($D5=1,\"\",(BN5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.67544086021505378},{"$f":"IF($D5=1,\"\",(BO5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.78376005547850214},{"$f":"IF($D5=1,\"\",(BP5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.95451478494623665},{"$f":"IF($D5=1,\"\",(BQ5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.99679032258064526},{"$f":"IF($D5=1,\"\",(BR5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.92796726190476198},{"$f":"IF($D5=1,\"\",(BS5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.79972543741588165},{"$f":"IF($D5=1,\"\",(BT5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.7197513888888889},{"$f":"IF($D5=1,\"\",(BU5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51560887096774188},{"$f":"IF($D5=1,\"\",(BV5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50412499999999993},{"$f":"IF($D5=1,\"\",(BW5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45600000000000002},{"$f":"IF($D5=1,\"\",(BX5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.45874731182795697},{"$f":"IF($D5=1,\"\",(BY5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.48723194444444445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.24399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.29399999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.33900000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.35499999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.27100000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.252},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.315},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.23699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.114},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":8.6999999999999994E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":6.7000000000000004E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B5,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B5,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J8<>0,0.5,1)","v":0.189},{"$f":"IF($D5=1,\"\",MAX(F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5,0))","v":0.32163942307692295},{"$f":"IF($D5=1,\"\",MAX(G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5,0))","v":0.37868000000000002},{"$f":"IF($D5=1,\"\",MAX(H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5,0))","v":0.37696750000000012},{"$f":"IF($D5=1,\"\",MAX(I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5,0))","v":0.48227884615384609},{"$f":"IF($D5=1,\"\",MAX(J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5,0))","v":0.37096000000000007},{"$f":"IF($D5=1,\"\",MAX(K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5,0))","v":0.43961298076923083},{"$f":"IF($D5=1,\"\",MAX(L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5,0))","v":0.36160336538461535},{"$f":"IF($D5=1,\"\",MAX(M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5,0))","v":0.32735817307692305},{"$f":"IF($D5=1,\"\",MAX(N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5,0))","v":0.21094675925925926},{"$f":"IF($D5=1,\"\",MAX(Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5,0))","v":0.30342187499999995},{"$f":"IF($D5=1,\"\",MAX(R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5,0))","v":0.32308333333333339},{"$f":"IF($D5=1,\"\",MAX(S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5,0))","v":0.38272500000000009},{"$f":"IF($D5=1,\"\",MAX(T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5,0))","v":0.38053249999999994},{"$f":"IF($D5=1,\"\",MAX(U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5,0))","v":0.4850985576923077},{"$f":"IF($D5=1,\"\",MAX(V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5,0))","v":0.45224999999999993},{"$f":"IF($D5=1,\"\",MAX(W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5,0))","v":0.44100240384615386},{"$f":"IF($D5=1,\"\",MAX(X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5,0))","v":0.36310817307692322},{"$f":"IF($D5=1,\"\",MAX(Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5,0))","v":0.328125},{"$f":"IF($D5=1,\"\",MAX(Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5,0))","v":0.25128250000000008},{"$f":"IF($D5=1,\"\",MAX(AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5,0))","v":0.18635576923076924},{"$f":"IF($D5=1,\"\",MAX(AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5,0))","v":0.21268269230769227},{"$f":"IF($D5=1,\"\",MAX(AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5,0))","v":0.3008924999999999},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB5-DV5))","v":7.7639423076922953E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC5-DW5))","v":8.4680000000000033E-2},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD5-DX5))","v":3.7967500000000098E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE5-DY5))","v":0.1272788461538461},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF5-DZ5))","v":9.9960000000000049E-2},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG5-EA5))","v":0.18761298076923083},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH5-EB5))","v":4.6603365384615347E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI5-EC5))","v":9.0358173076923065E-2},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ5-ED5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK5-EE5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL5-EF5))","v":0.14394675925925926},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM5-EG5))","v":0.11442187499999995},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN5-EH5))","v":7.9083333333333394E-2},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO5-EI5))","v":8.8725000000000109E-2},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP5-EJ5))","v":4.1532499999999917E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ5-EK5))","v":0.13009855769230771},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR5-EL5))","v":0.18124999999999991},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS5-EM5))","v":0.18900240384615385},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT5-EN5))","v":4.8108173076923222E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU5-EO5))","v":9.1125000000000012E-2},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV5-EP5))","v":0.13728250000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW5-EQ5))","v":9.9355769230769247E-2},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX5-ER5))","v":0.14568269230769226},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY5-ES5))","v":0.11189249999999989},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5))","v":0.34311693548387079},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5))","v":0.40885991678224687},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5))","v":0.41463575268817221},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5))","v":0.52016263440860211},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5))","v":0.39361063218390813},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5))","v":0.44884387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5))","v":0.37470000000000003},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5))","v":0.34757795698924732},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5))","v":0.34855913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5))","v":0.41323994452149793},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5))","v":0.41848521505376335},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5))","v":0.52320967741935476},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5))","v":0.47603273809523794},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5))","v":0.45027456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5))","v":0.37624861111111119},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5))","v":0.34839112903225811},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5))","v":0.27187500000000009},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5))","v":0.21900000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5))","v":0.24825268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5))","v":0.32776805555555549},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX5-DV5))","v":9.9116935483870794E-2},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY5-DW5))","v":0.11485991678224688},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ5-DX5))","v":7.5635752688172186E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA5-DY5))","v":0.16516263440860213},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB5-DZ5))","v":0.12261063218390811},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC5-EA5))","v":0.19684387617765831},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD5-EB5))","v":5.9700000000000031E-2},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE5-EC5))","v":0.11057795698924733},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF5-ED5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG5-EE5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH5-EF5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI5-EG5))","v":0.13876805555555549},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ5-EH5))","v":0.10455913978494624},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK5-EI5))","v":0.11923994452149794},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL5-EJ5))","v":7.9485215053763325E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM5-EK5))","v":0.16820967741935478},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN5-EL5))","v":0.20503273809523792},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO5-EM5))","v":0.19827456258411835},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP5-EN5))","v":6.1248611111111184E-2},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ5-EO5))","v":0.11139112903225812},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR5-EP5))","v":0.1578750000000001},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS5-EQ5))","v":0.13200000000000003},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT5-ER5))","v":0.18125268817204299},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B5,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU5-ES5))","v":0.13876805555555549},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR5:$GO5)*1000/2","v":12464.473757345084},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP5:$HM5)*1000/2","v":41369.267023900844},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET5:$FQ5)*1000/2","v":38112.743757345081},{"$f":"IF(StagingTRM!$C8=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD5:BA5))/2","v":85208.257922189383},{"$f":"+IM5","v":41369.267023900844},{"$f":"+IL5-'Status Quo'!K4","v":0},{"$f":"+IO5-SUM('Demand Revenues'!CC5:CZ5)/2","v":0}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM6)))","v":2.2149999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN6)))","v":1.526},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO6)))","v":1.095},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP6)))","v":1.1599999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ6)))","v":1.224},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR6)))","v":1.234},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS6)))","v":1.18},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT6)))","v":1.51},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU6)))","v":1.9590000000000001},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV6)))","v":2.6389999999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW6)))","v":2.8879999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX6)))","v":2.9039999999999999},{"$f":"+IF(AND($D6=0,$E6=0),IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B6,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B6,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY6)))","v":2.2149999999999999},{"$f":"IF($E6=1,F6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.0000000000000001E-3},{"$f":"IF($E6=1,G6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.4999999999999999E-2},{"$f":"IF($E6=1,H6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.2E-2},{"$f":"IF($E6=1,I6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.12},{"$f":"IF($E6=1,J6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8000000000000004E-2},{"$f":"IF($E6=1,K6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2000000000000003E-2},{"$f":"IF($E6=1,L6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.16800000000000001},{"$f":"IF($E6=1,M6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,N6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,O6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,P6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,Q6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"IF($E6=1,R6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.34300000000000003},{"$f":"IF($E6=1,S6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1E-2},{"$f":"IF($E6=1,T6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.29799999999999999},{"$f":"IF($E6=1,U6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69599999999999995},{"$f":"IF($E6=1,V6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.111},{"$f":"IF($E6=1,W6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.09},{"$f":"IF($E6=1,X6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.17399999999999999},{"$f":"IF($E6=1,Y6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.55200000000000005},{"$f":"IF($E6=1,Z6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.65900000000000003},{"$f":"IF($E6=1,AA6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.69},{"$f":"IF($E6=1,AB6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.57999999999999996},{"$f":"IF($E6=1,AC6,IF($D6=1,\"\",MAX(0,VLOOKUP($B6&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8999999999999996E-2},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36907932692307693},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2061375},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1814537037037036},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73703124999999992},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35540972222222222},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22223500000000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.22753499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2467548076923077},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20732031250000002},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25244951923076925},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38336298076923081},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63191586538461542},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.97234500000000001},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2814903846153847},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2268942307692308},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7075499999999999},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38535060975609753},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21264864864864866},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3800352564102565},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.91258928571428566},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40511217948717948},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2024766355140187},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.20468604651162792},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19286890243902441},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.21101736111111113},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18995718654434252},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33414473684210527},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.75537804878048787},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.055965625},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609542682926828},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3127164634146342},{"$f":"+IF($D6=1,\"\",IF(AND($E6=0,ModelMode=\"Actuals\"),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E6=0,ModelMode=\"Forecast\"),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E6=1),VLOOKUP($B6&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E6=1),VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B6,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B6,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95821875000000001},{"$f":"IF($D6=1,\"\",(BB6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ6*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BC6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA6*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BD6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB6*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BE6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC6*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BF6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD6*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2089066091954023},{"$f":"IF($D6=1,\"\",(BG6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE6*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BH6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF6*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BI6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG6*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BJ6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH6*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BK6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI6*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BL6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ6*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BM6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK6*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF($D6=1,\"\",(BN6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.37625268817204305},{"$f":"IF($D6=1,\"\",(BO6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21343828016643551},{"$f":"IF($D6=1,\"\",(BP6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.21697043010752687},{"$f":"IF($D6=1,\"\",(BQ6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22299865591397849},{"$f":"IF($D6=1,\"\",(BR6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.20890476190476193},{"$f":"IF($D6=1,\"\",(BS6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.22494616419919244},{"$f":"IF($D6=1,\"\",(BT6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36258194444444447},{"$f":"IF($D6=1,\"\",(BU6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68634543010752691},{"$f":"IF($D6=1,\"\",(BV6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.0095097222222222},{"$f":"IF($D6=1,\"\",(BW6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.360608870967742},{"$f":"IF($D6=1,\"\",(BX6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2647298387096775},{"$f":"IF($D6=1,\"\",(BY6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.81895833333333334},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.91400000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0840000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.94199999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.875},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.84599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.76300000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.61699999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":0.89700000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B6,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B6,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J9<>0,0.5,1)","v":1.0369999999999999},{"$f":"IF($D6=1,\"\",MAX(F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6,0))","v":1.156920673076923},{"$f":"IF($D6=1,\"\",MAX(G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6,0))","v":1.0278624999999999},{"$f":"IF($D6=1,\"\",MAX(K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6,0))","v":1.7225462962962963},{"$f":"IF($D6=1,\"\",MAX(Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6,0))","v":1.4779687500000001},{"$f":"IF($D6=1,\"\",MAX(R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6,0))","v":1.1705902777777779},{"$f":"IF($D6=1,\"\",MAX(S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6,0))","v":0.87276500000000001},{"$f":"IF($D6=1,\"\",MAX(T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6,0))","v":0.93246499999999988},{"$f":"IF($D6=1,\"\",MAX(U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6,0))","v":0.97724519230769225},{"$f":"IF($D6=1,\"\",MAX(V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6,0))","v":1.0266796874999999},{"$f":"IF($D6=1,\"\",MAX(W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6,0))","v":0.92755048076923075},{"$f":"IF($D6=1,\"\",MAX(X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6,0))","v":1.1266370192307691},{"$f":"IF($D6=1,\"\",MAX(Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6,0))","v":1.3270841346153848},{"$f":"IF($D6=1,\"\",MAX(Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6,0))","v":1.6666549999999998},{"$f":"IF($D6=1,\"\",MAX(AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6,0))","v":1.6065096153846152},{"$f":"IF($D6=1,\"\",MAX(AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6,0))","v":1.6771057692307692},{"$f":"IF($D6=1,\"\",MAX(AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6,0))","v":1.50745},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB6-DV6))","v":0.242920673076923},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD6-DX6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE6-DY6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF6-DZ6))","v":0.18186249999999993},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG6-EA6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH6-EB6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI6-EC6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ6-ED6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK6-EE6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL6-EF6))","v":0.31854629629629638},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM6-EG6))","v":0.44096875000000013},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN6-EH6))","v":0.25659027777777788},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP6-EJ6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ6-EK6))","v":0.10224519230769225},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR6-EL6))","v":0.18067968749999996},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS6-EM6))","v":0.16455048076923073},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT6-EN6))","v":0.50963701923076909},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU6-EO6))","v":0.43008413461538475},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV6-EP6))","v":0.39565499999999987},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW6-EQ6))","v":0.59150961538461533},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX6-ER6))","v":0.27310576923076924},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY6-ES6))","v":0.47045000000000003},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6))","v":1.0250933908045976},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6))","v":1.1497473118279569},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6))","v":0.88156171983356446},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6))","v":0.94302956989247311},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6))","v":1.0010013440860215},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6))","v":1.0250952380952381},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6))","v":0.95505383580080749},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6))","v":1.1474180555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6))","v":1.2726545698924732},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6))","v":1.6294902777777776},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6))","v":1.5273911290322579},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6))","v":1.6392701612903224},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6))","v":1.3960416666666666},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX6-DV6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY6-DW6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ6-DX6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA6-DY6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB6-DZ6))","v":0.17909339080459763},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC6-EA6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD6-EB6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE6-EC6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF6-ED6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG6-EE6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH6-EF6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI6-EG6))","v":0.3590416666666667},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ6-EH6))","v":0.23574731182795683},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK6-EI6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL6-EJ6))","v":1.0295698924731589E-3},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM6-EK6))","v":0.12600134408602148},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN6-EL6))","v":0.17909523809523809},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO6-EM6))","v":0.19205383580080748},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP6-EN6))","v":0.53041805555555555},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ6-EO6))","v":0.37565456989247314},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR6-EP6))","v":0.35849027777777764},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS6-EQ6))","v":0.51239112903225803},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT6-ER6))","v":0.23527016129032252},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B6,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU6-ES6))","v":0.3590416666666667},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR6:$GO6)*1000/2","v":29978.002844110579},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP6:$HM6)*1000/2","v":139753.50047881744},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET6:$FQ6)*1000/2","v":142633.47294411057},{"$f":"IF(StagingTRM!$C9=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD6:BA6))/2","v":33429.387754124255},{"$f":"+IM6","v":139753.50047881744},{"$f":"+IL6-'Status Quo'!K5","v":0},{"$f":"+IO6-SUM('Demand Revenues'!CC6:CZ6)/2","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB7)))","v":220.45405769230769},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC7)))","v":242.0505},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD7)))","v":291.62099999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE7)))","v":303.22921153846153},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF7)))","v":253.02},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG7)))","v":236.09603846153846},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH7)))","v":261.10249999999996},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI7)))","v":299.65555769230764},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ7)))","v":391.68999999999994},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK7)))","v":413.79094230769238},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL7)))","v":398.27494444444449},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM7)))","v":246.66608333333332},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN7)))","v":219.75703703703704},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO7)))","v":241.40649999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP7)))","v":291.101},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ7)))","v":302.73621153846153},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR7)))","v":252.40310416666671},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS7)))","v":235.43703846153846},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT7)))","v":260.50549999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU7)))","v":299.1555576923077},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV7)))","v":391.416},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW7)))","v":413.56994230769232},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX7)))","v":398.01421153846155},{"$f":"+IF(AND($D7=0,$E7=0),IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B7,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B7,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY7)))","v":246.03000000000003},{"$f":"IF($E7=1,F7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":186.22299999999998},{"$f":"IF($E7=1,G7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":250.977},{"$f":"IF($E7=1,H7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":198.012},{"$f":"IF($E7=1,I7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":376.06299999999999},{"$f":"IF($E7=1,J7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":201},{"$f":"IF($E7=1,K7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":184.655},{"$f":"IF($E7=1,L7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":210.75399999999999},{"$f":"IF($E7=1,M7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":204.64099999999999},{"$f":"IF($E7=1,N7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":339.79700000000003},{"$f":"IF($E7=1,O7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":364.024},{"$f":"IF($E7=1,P7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":346.62800000000004},{"$f":"IF($E7=1,Q7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":218.476},{"$f":"IF($E7=1,R7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":183.155},{"$f":"IF($E7=1,S7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":182.613},{"$f":"IF($E7=1,T7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":224.53399999999999},{"$f":"IF($E7=1,U7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":251.09000000000003},{"$f":"IF($E7=1,V7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":199.77599999999998},{"$f":"IF($E7=1,W7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":183.47899999999998},{"$f":"IF($E7=1,X7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":209.631},{"$f":"IF($E7=1,Y7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":203.32999999999998},{"$f":"IF($E7=1,Z7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":338.517},{"$f":"IF($E7=1,AA7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":362.81200000000001},{"$f":"IF($E7=1,AB7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":345.75100000000003},{"$f":"IF($E7=1,AC7,IF($D7=1,\"\",MAX(0,VLOOKUP($B7&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.471},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.32024759615385},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":163.40342249999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":220.55135250000001},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":205.94085096153847},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":166.83275749999996},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.25096634615386},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.23122836538462},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":213.0034471153846},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":279.2534225},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":310.64993028846152},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.67416666666668},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.56923177083334},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.96715277777778},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":162.5819175},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.02976999999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":204.6284735576923},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86913020833333},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.44944230769229},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.51254326923075},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":212.25583894230766},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":278.51730750000002},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":309.90953605769232},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":276.51671394230766},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":179.71908499999998},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.62037804878049},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.70442679127726},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":182.86401162790699},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":188.3401981707317},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":151.31029054054054},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.30108256880735},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.74029934210526},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.62261585365854},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":220.011565625},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":264.07864634146335},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":222.25547435897437},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":136.20380059523811},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":133.95078846153845},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.83791277258564},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":181.39144476744187},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.03533231707317},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.45977430555556},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.42767584097859},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.93960197368423},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":182.81325000000001},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":219.17694375000002},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":263.26889939024392},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":209.95213414634148},{"$f":"+IF($D7=1,\"\",IF(AND($E7=0,ModelMode=\"Actuals\"),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E7=0,ModelMode=\"Forecast\"),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E7=1),VLOOKUP($B7&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E7=1),VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B7,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B7,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.61761562499998},{"$f":"IF($D7=1,\"\",(BB7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ7*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.93643413978495},{"$f":"IF($D7=1,\"\",(BC7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA7*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":154.63313453536753},{"$f":"IF($D7=1,\"\",(BD7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB7*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":203.12602284946237},{"$f":"IF($D7=1,\"\",(BE7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC7*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":198.18142338709677},{"$f":"IF($D7=1,\"\",(BF7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD7*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":160.23124856321837},{"$f":"IF($D7=1,\"\",(BG7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE7*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.62968506056527},{"$f":"IF($D7=1,\"\",(BH7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF7*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.77950277777776},{"$f":"IF($D7=1,\"\",(BI7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG7*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":200.05060752688172},{"$f":"IF($D7=1,\"\",(BJ7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH7*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.92370833333334},{"$f":"IF($D7=1,\"\",(BK7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI7*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":290.11850403225799},{"$f":"IF($D7=1,\"\",(BL7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ7*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.04697311827957},{"$f":"IF($D7=1,\"\",(BM7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK7*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":164.13203055555556},{"$f":"IF($D7=1,\"\",(BN7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.21835483870967},{"$f":"IF($D7=1,\"\",(BO7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":153.79159084604714},{"$f":"IF($D7=1,\"\",(BP7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":201.62710349462367},{"$f":"IF($D7=1,\"\",(BQ7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":196.8723575268817},{"$f":"IF($D7=1,\"\",(BR7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":164.97940624999998},{"$f":"IF($D7=1,\"\",(BS7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":154.79652489905789},{"$f":"IF($D7=1,\"\",(BT7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.02619027777777},{"$f":"IF($D7=1,\"\",(BU7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":199.27577284946236},{"$f":"IF($D7=1,\"\",(BV7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.14381250000002},{"$f":"IF($D7=1,\"\",(BW7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":289.34753494623652},{"$f":"IF($D7=1,\"\",(BX7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":247.17103897849458},{"$f":"IF($D7=1,\"\",(BY7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":163.22954305555552},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":39.695999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":57.259},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.258000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":64.307000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":77.588999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":45.642000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":38.215000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":92.688999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":76.248999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":43.356000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":66.885999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B7,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B7,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J10<>0,0.5,1)","v":56.634999999999998},{"$f":"IF($D7=1,\"\",MAX(F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7,0))","v":51.133810096153837},{"$f":"IF($D7=1,\"\",MAX(G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7,0))","v":78.647077500000023},{"$f":"IF($D7=1,\"\",MAX(H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7,0))","v":71.069647499999974},{"$f":"IF($D7=1,\"\",MAX(I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7,0))","v":97.288360576923054},{"$f":"IF($D7=1,\"\",MAX(J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7,0))","v":86.187242500000053},{"$f":"IF($D7=1,\"\",MAX(K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7,0))","v":66.845072115384596},{"$f":"IF($D7=1,\"\",MAX(L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7,0))","v":91.87127163461534},{"$f":"IF($D7=1,\"\",MAX(M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7,0))","v":86.652110576923036},{"$f":"IF($D7=1,\"\",MAX(N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7,0))","v":112.43657749999994},{"$f":"IF($D7=1,\"\",MAX(O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7,0))","v":103.14101201923086},{"$f":"IF($D7=1,\"\",MAX(P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7,0))","v":131.60077777777781},{"$f":"IF($D7=1,\"\",MAX(Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7,0))","v":58.096851562499978},{"$f":"IF($D7=1,\"\",MAX(R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7,0))","v":57.789884259259253},{"$f":"IF($D7=1,\"\",MAX(S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7,0))","v":78.824582499999991},{"$f":"IF($D7=1,\"\",MAX(T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7,0))","v":72.071230000000014},{"$f":"IF($D7=1,\"\",MAX(U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7,0))","v":98.10773798076923},{"$f":"IF($D7=1,\"\",MAX(V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7,0))","v":79.533973958333377},{"$f":"IF($D7=1,\"\",MAX(W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7,0))","v":66.987596153846169},{"$f":"IF($D7=1,\"\",MAX(X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7,0))","v":91.992956730769237},{"$f":"IF($D7=1,\"\",MAX(Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7,0))","v":86.899718750000034},{"$f":"IF($D7=1,\"\",MAX(Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7,0))","v":112.89869249999998},{"$f":"IF($D7=1,\"\",MAX(AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7,0))","v":103.66040624999999},{"$f":"IF($D7=1,\"\",MAX(AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7,0))","v":121.49749759615389},{"$f":"IF($D7=1,\"\",MAX(AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7,0))","v":66.310915000000051},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB7-DV7))","v":11.437810096153839},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC7-DW7))","v":21.388077500000023},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD7-DX7))","v":25.811647499999971},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE7-DY7))","v":32.981360576923052},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF7-DZ7))","v":8.5982425000000546},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG7-EA7))","v":21.203072115384593},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH7-EB7))","v":53.656271634615337},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI7-EC7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ7-ED7))","v":36.187577499999946},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK7-EE7))","v":59.785012019230855},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL7-EF7))","v":64.714777777777812},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM7-EG7))","v":1.4618515624999802},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN7-EH7))","v":18.093884259259255},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO7-EI7))","v":21.565582499999991},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP7-EJ7))","v":26.813230000000011},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ7-EK7))","v":33.800737980769227},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR7-EL7))","v":1.9449739583333781},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS7-EM7))","v":21.345596153846166},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT7-EN7))","v":53.777956730769233},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU7-EO7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV7-EP7))","v":36.649692499999986},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW7-EQ7))","v":60.304406249999992},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX7-ER7))","v":54.611497596153896},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY7-ES7))","v":9.6759150000000531},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7))","v":69.517623552522736},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7))","v":87.417365464632468},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7))","v":88.494977150537608},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7))","v":105.04778815136476},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7))","v":92.788751436781638},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7))","v":80.46635340097319},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7))","v":104.3229972222222},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7))","v":99.604950165425919},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7))","v":138.7662916666666},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7))","v":123.67243827543439},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7))","v":150.22797132616492},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7))","v":82.53405277777776},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7))","v":69.538682198327365},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7))","v":87.614909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7))","v":89.473896505376331},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7))","v":105.86385401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7))","v":87.423697916666725},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7))","v":80.640513562480578},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7))","v":104.47930972222221},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7))","v":99.879784842845339},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7))","v":139.27218749999997},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7))","v":124.22240736145579},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7))","v":150.84317255996697},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7))","v":82.800456944444505},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX7-DV7))","v":29.821623552522738},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY7-DW7))","v":30.158365464632467},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ7-DX7))","v":43.236977150537605},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA7-DY7))","v":40.740788151364754},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB7-DZ7))","v":15.199751436781639},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC7-EA7))","v":34.824353400973187},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD7-EB7))","v":66.107997222222195},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE7-EC7))","v":6.9159501654259259},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF7-ED7))","v":62.517291666666608},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG7-EE7))","v":80.316438275434393},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH7-EF7))","v":83.341971326164924},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI7-EG7))","v":25.899052777777761},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ7-EH7))","v":29.842682198327367},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK7-EI7))","v":30.355909153952851},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL7-EJ7))","v":44.215896505376328},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM7-EK7))","v":41.55685401157983},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN7-EL7))","v":9.8346979166667268},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO7-EM7))","v":34.998513562480575},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP7-EN7))","v":66.264309722222208},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ7-EO7))","v":7.1907848428453462},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR7-EP7))","v":63.023187499999977},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS7-EQ7))","v":80.866407361455799},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT7-ER7))","v":83.957172559966978},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B7,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU7-ES7))","v":26.165456944444507},3377835.3582954388,11706583.321499171,9882580.0412161108,{"$f":"IF(StagingTRM!$C10=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD7:BA7))/2","v":27095868.267748144},11706583.321499171,{"$f":"+IL7-'Status Quo'!K6","v":0},{"$f":"+IO7-SUM('Demand Revenues'!CC7:CZ7)/2","v":0}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB8)))","v":68.288999999999987},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC8)))","v":70.234999999999999},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD8)))","v":92.861999999999995},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE8)))","v":88.018999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF8)))","v":73.787999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG8)))","v":69.896999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH8)))","v":68},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI8)))","v":84.655999999999992},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ8)))","v":100.797},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK8)))","v":110.473},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL8)))","v":107.761},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM8)))","v":85.015999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN8)))","v":68.075999999999993},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO8)))","v":70.022000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP8)))","v":92.649000000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ8)))","v":87.805999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR8)))","v":73.575000000000003},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS8)))","v":69.683999999999997},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT8)))","v":67.787000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU8)))","v":84.442999999999998},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV8)))","v":100.584},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW8)))","v":110.26},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX8)))","v":107.548},{"$f":"+IF(AND($D8=0,$E8=0),IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B8,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B8,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY8)))","v":84.802999999999997},{"$f":"IF($E8=1,F8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":63.857999999999997},{"$f":"IF($E8=1,G8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.167999999999992},{"$f":"IF($E8=1,H8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":69.105999999999995},{"$f":"IF($E8=1,I8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":125.634},{"$f":"IF($E8=1,J8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.021000000000001},{"$f":"IF($E8=1,K8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.966000000000001},{"$f":"IF($E8=1,L8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.425000000000004},{"$f":"IF($E8=1,M8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":72.322999999999993},{"$f":"IF($E8=1,N8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.881},{"$f":"IF($E8=1,O8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.68199999999999},{"$f":"IF($E8=1,P8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.841999999999999},{"$f":"IF($E8=1,Q8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":82.691999999999993},{"$f":"IF($E8=1,R8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":62.013000000000005},{"$f":"IF($E8=1,S8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.042999999999999},{"$f":"IF($E8=1,T8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":85.088999999999999},{"$f":"IF($E8=1,U8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":87.713999999999999},{"$f":"IF($E8=1,V8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":69.658000000000001},{"$f":"IF($E8=1,W8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.602999999999994},{"$f":"IF($E8=1,X8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.061999999999998},{"$f":"IF($E8=1,Y8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":71.960999999999999},{"$f":"IF($E8=1,Z8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.518000000000001},{"$f":"IF($E8=1,AA8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.319},{"$f":"IF($E8=1,AB8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.478999999999999},{"$f":"IF($E8=1,AC8,IF($D8=1,\"\",MAX(0,VLOOKUP($B8&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":82.328999999999994},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.530149038461545},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.448284999999998},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.429262500000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.943788461538468},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.720429999999993},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.272288461538466},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.96349759615385},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.872836538461542},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.477177499999996},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.349704326923074},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.937467592592597},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.527942708333327},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.151671296296293},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.410310000000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.125945000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.462745192307693},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.63822135416666},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.079838942307688},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.837533653846158},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.752408653846153},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.373699999999999},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.200932692307703},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.008399038461533},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.477995000000007},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.81254573170731},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.641788161993766},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.622886627906979},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.693167682926827},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.195719594594593},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.39719571865443},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.25184539473684},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.857085365853656},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.005825000000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.301987804878053},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.010256410256417},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.597812500000003},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.546737179487181},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.595130841121495},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.32866860465117},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.221536585365854},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.379031249999997},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.202489296636088},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.11980921052632},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.728481707317073},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.881021875000002},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.146722560975604},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.315204268292682},{"$f":"+IF($D8=1,\"\",IF(AND($E8=0,ModelMode=\"Actuals\"),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E8=0,ModelMode=\"Forecast\"),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E8=1),VLOOKUP($B8&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E8=1),VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B8,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B8,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.487650000000009},{"$f":"IF($D8=1,\"\",(BB8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ8*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.246044354838709},{"$f":"IF($D8=1,\"\",(BC8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA8*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.198790568654637},{"$f":"IF($D8=1,\"\",(BD8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB8*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.282228494623659},{"$f":"IF($D8=1,\"\",(BE8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC8*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.951579301075277},{"$f":"IF($D8=1,\"\",(BF8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD8*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.49727729885057},{"$f":"IF($D8=1,\"\",(BG8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE8*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.686615074024225},{"$f":"IF($D8=1,\"\",(BH8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF8*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.396355555555559},{"$f":"IF($D8=1,\"\",(BI8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG8*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.220731182795703},{"$f":"IF($D8=1,\"\",(BJ8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH8*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.156576388888894},{"$f":"IF($D8=1,\"\",(BK8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI8*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.360926075268807},{"$f":"IF($D8=1,\"\",(BL8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ8*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.935733870967738},{"$f":"IF($D8=1,\"\",(BM8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK8*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.960548611111115},{"$f":"IF($D8=1,\"\",(BN8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.220569892473115},{"$f":"IF($D8=1,\"\",(BO8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.156950069348127},{"$f":"IF($D8=1,\"\",(BP8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.983118279569894},{"$f":"IF($D8=1,\"\",(BQ8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.474685483870964},{"$f":"IF($D8=1,\"\",(BR8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.098568452380945},{"$f":"IF($D8=1,\"\",(BS8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.493172274562582},{"$f":"IF($D8=1,\"\",(BT8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.267827777777782},{"$f":"IF($D8=1,\"\",(BU8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.096698924731186},{"$f":"IF($D8=1,\"\",(BV8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.043620833333335},{"$f":"IF($D8=1,\"\",(BW8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.209291666666672},{"$f":"IF($D8=1,\"\",(BX8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.767313172043004},{"$f":"IF($D8=1,\"\",(BY8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.815619444444451},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.082000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.416},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":14.592000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":19.350999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":24.798999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":20.215},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":21.045999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":18.058},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":15.269},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":8.3559999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":10.484999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B8,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B8,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J11<>0,0.5,1)","v":12.275},{"$f":"IF($D8=1,\"\",MAX(F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8,0))","v":9.7588509615384424},{"$f":"IF($D8=1,\"\",MAX(G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8,0))","v":18.786715000000001},{"$f":"IF($D8=1,\"\",MAX(H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8,0))","v":30.432737499999988},{"$f":"IF($D8=1,\"\",MAX(I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8,0))","v":29.075211538461524},{"$f":"IF($D8=1,\"\",MAX(J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8,0))","v":27.067570000000003},{"$f":"IF($D8=1,\"\",MAX(K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8,0))","v":21.624711538461526},{"$f":"IF($D8=1,\"\",MAX(L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8,0))","v":20.03650240384615},{"$f":"IF($D8=1,\"\",MAX(M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8,0))","v":21.78316346153845},{"$f":"IF($D8=1,\"\",MAX(N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8,0))","v":21.319822500000001},{"$f":"IF($D8=1,\"\",MAX(O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8,0))","v":26.123295673076925},{"$f":"IF($D8=1,\"\",MAX(P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8,0))","v":28.823532407407399},{"$f":"IF($D8=1,\"\",MAX(Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8,0))","v":17.488057291666664},{"$f":"IF($D8=1,\"\",MAX(R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8,0))","v":11.924328703703701},{"$f":"IF($D8=1,\"\",MAX(S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8,0))","v":18.611690000000003},{"$f":"IF($D8=1,\"\",MAX(T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8,0))","v":30.523054999999999},{"$f":"IF($D8=1,\"\",MAX(U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8,0))","v":29.343254807692304},{"$f":"IF($D8=1,\"\",MAX(V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8,0))","v":24.936778645833343},{"$f":"IF($D8=1,\"\",MAX(W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8,0))","v":21.604161057692309},{"$f":"IF($D8=1,\"\",MAX(X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8,0))","v":19.949466346153848},{"$f":"IF($D8=1,\"\",MAX(Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8,0))","v":21.690591346153845},{"$f":"IF($D8=1,\"\",MAX(Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8,0))","v":21.210300000000004},{"$f":"IF($D8=1,\"\",MAX(AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8,0))","v":26.059067307692303},{"$f":"IF($D8=1,\"\",MAX(AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8,0))","v":25.539600961538468},{"$f":"IF($D8=1,\"\",MAX(AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8,0))","v":20.32500499999999},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB8-DV8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC8-DW8))","v":0.37071500000000057},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD8-DX8))","v":15.840737499999987},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE8-DY8))","v":9.7242115384615246},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF8-DZ8))","v":2.268570000000004},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG8-EA8))","v":1.4097115384615257},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH8-EB8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI8-EC8))","v":3.7251634615384503},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ8-ED8))","v":6.0508225000000007},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK8-EE8))","v":17.767295673076923},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL8-EF8))","v":18.338532407407399},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM8-EG8))","v":5.2130572916666633},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN8-EH8))","v":1.8423287037036999},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO8-EI8))","v":0.19569000000000258},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP8-EJ8))","v":15.931054999999999},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ8-EK8))","v":9.992254807692305},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR8-EL8))","v":0.13777864583334321},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS8-EM8))","v":1.3891610576923092},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT8-EN8))","v":0},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU8-EO8))","v":3.6325913461538448},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV8-EP8))","v":5.9413000000000036},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW8-EQ8))","v":17.703067307692301},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX8-ER8))","v":15.054600961538469},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY8-ES8))","v":8.0500049999999899},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8))","v":14.042955645161278},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8))","v":20.036209431345362},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8))","v":33.579771505376335},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8))","v":30.067420698924714},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8))","v":27.290722701149427},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8))","v":24.210384925975767},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8))","v":21.603644444444441},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8))","v":24.435268817204289},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8))","v":28.640423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8))","v":30.112073924731192},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8))","v":33.825266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8))","v":23.055451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8))","v":13.855430107526878},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8))","v":19.865049930651878},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8))","v":33.665881720430107},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8))","v":30.331314516129034},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8))","v":25.476431547619057},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8))","v":24.190827725437416},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8))","v":21.519172222222224},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8))","v":24.346301075268812},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8))","v":28.540379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8))","v":30.050708333333333},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8))","v":33.780686827956998},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8))","v":22.987380555555546},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX8-DV8))","v":3.9609556451612775},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY8-DW8))","v":1.6202094313453621},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ8-DX8))","v":18.987771505376337},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA8-DY8))","v":10.716420698924715},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB8-DZ8))","v":2.4917227011494276},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC8-EA8))","v":3.9953849259757668},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD8-EB8))","v":0.55764444444444194},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE8-EC8))","v":6.3772688172042891},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF8-ED8))","v":13.371423611111103},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG8-EE8))","v":21.75607392473119},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH8-EF8))","v":23.340266129032258},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI8-EG8))","v":10.780451388888876},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ8-EH8))","v":3.7734301075268775},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK8-EI8))","v":1.4490499306518778},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL8-EJ8))","v":19.073881720430109},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM8-EK8))","v":10.980314516129035},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN8-EL8))","v":0.67743154761905799},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO8-EM8))","v":3.9758277254374157},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP8-EN8))","v":0.47317222222222455},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ8-EO8))","v":6.2883010752688122},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR8-EP8))","v":13.271379166666668},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS8-EQ8))","v":21.694708333333331},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT8-ER8))","v":23.295686827956999},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B8,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU8-ES8))","v":10.712380555555546},951474.23871330544,3054568.9610237344,2685257.5117301322,{"$f":"IF(StagingTRM!$C11=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD8:BA8))/2","v":8565141.6942186467},3054568.9610237344,{"$f":"+IL8-'Status Quo'!K7","v":0},{"$f":"+IO8-SUM('Demand Revenues'!CC8:CZ8)/2","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB9)))","v":74.988},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC9)))","v":47.881999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD9)))","v":56.713000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE9)))","v":53.179000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF9)))","v":49.863999999999997},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG9)))","v":48.076000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH9)))","v":85.964000000000013},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI9)))","v":122.437},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ9)))","v":136.18199999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK9)))","v":133.375},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL9)))","v":125.765},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM9)))","v":104.59},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN9)))","v":75.35799999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO9)))","v":48.252000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP9)))","v":57.083000000000006},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ9)))","v":53.548999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR9)))","v":50.234999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS9)))","v":48.446000000000005},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT9)))","v":86.333999999999989},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU9)))","v":122.807},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV9)))","v":136.55200000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW9)))","v":133.745},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX9)))","v":126.13500000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B9,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B9,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY9)))","v":104.96},{"$f":"IF($E9=1,F9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.988999999999997},{"$f":"IF($E9=1,G9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.057000000000002},{"$f":"IF($E9=1,H9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.527999999999999},{"$f":"IF($E9=1,I9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":60.109999999999992},{"$f":"IF($E9=1,J9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.659999999999997},{"$f":"IF($E9=1,K9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.073},{"$f":"IF($E9=1,L9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.303999999999995},{"$f":"IF($E9=1,M9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.388000000000005},{"$f":"IF($E9=1,N9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":122.95800000000001},{"$f":"IF($E9=1,O9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.062},{"$f":"IF($E9=1,P9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.02000000000001},{"$f":"IF($E9=1,Q9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":91.911000000000001},{"$f":"IF($E9=1,R9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.645000000000003},{"$f":"IF($E9=1,S9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.521000000000001},{"$f":"IF($E9=1,T9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.314},{"$f":"IF($E9=1,U9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":40.312000000000005},{"$f":"IF($E9=1,V9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.901000000000003},{"$f":"IF($E9=1,W9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.268000000000001},{"$f":"IF($E9=1,X9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":59.491000000000007},{"$f":"IF($E9=1,Y9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":95.620999999999995},{"$f":"IF($E9=1,Z9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.27899999999998},{"$f":"IF($E9=1,AA9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.402},{"$f":"IF($E9=1,AB9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.33999999999999},{"$f":"IF($E9=1,AC9,IF($D9=1,\"\",MAX(0,VLOOKUP($B9&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":92.224999999999994},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.774177884615384},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.055765000000001},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.580202500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.423432692307692},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.838507500000006},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.055668269230768},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.960781250000004},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.956185096153845},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":119.048655},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.09531730769231},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.404446759259258},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.519617187500003},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.504249999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.9618325},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.485920000000007},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.316956730769235},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.470510416666663},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.962122596153847},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.867995192307703},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.846540865384611},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.96413249999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.98608413461537},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.30953365384615},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.978194999999999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.837926829268291},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.807093457943925},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.870348837209299},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.440442073170729},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.479084459459465},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.623883792048929},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.563299342105267},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.005701219512204},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.87737812499999},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.62508536585365},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.892426282051289},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.605333333333334},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.298314102564099},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.686710280373831},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.729999999999997},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.313310975609753},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.51659027777778},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.48122018348624},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.440963815789473},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.882600609756096},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.746165625},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.50143902439025},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.995131097560972},{"$f":"+IF($D9=1,\"\",IF(AND($E9=0,ModelMode=\"Actuals\"),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E9=0,ModelMode=\"Forecast\"),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E9=1),VLOOKUP($B9&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E9=1),VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B9,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B9,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.199556250000001},{"$f":"IF($D9=1,\"\",(BB9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ9*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.275400537634411},{"$f":"IF($D9=1,\"\",(BC9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA9*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.609407766990294},{"$f":"IF($D9=1,\"\",(BD9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB9*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.477797043010753},{"$f":"IF($D9=1,\"\",(BE9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC9*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.108350806451611},{"$f":"IF($D9=1,\"\",(BF9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD9*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.835074712643681},{"$f":"IF($D9=1,\"\",(BG9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE9*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.66509825033647},{"$f":"IF($D9=1,\"\",(BH9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF9*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.104066666666668},{"$f":"IF($D9=1,\"\",(BI9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG9*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.214573924731184},{"$f":"IF($D9=1,\"\",(BJ9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH9*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.41697638888888},{"$f":"IF($D9=1,\"\",(BK9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI9*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.68370967741934},{"$f":"IF($D9=1,\"\",(BL9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ9*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.673599462365587},{"$f":"IF($D9=1,\"\",(BM9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK9*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.959618055555566},{"$f":"IF($D9=1,\"\",(BN9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.159825268817201},{"$f":"IF($D9=1,\"\",(BO9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.503699029126217},{"$f":"IF($D9=1,\"\",(BP9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.362215053763443},{"$f":"IF($D9=1,\"\",(BQ9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.992768817204308},{"$f":"IF($D9=1,\"\",(BR9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.204544642857137},{"$f":"IF($D9=1,\"\",(BS9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.549935397039029},{"$f":"IF($D9=1,\"\",(BT9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.998804166666673},{"$f":"IF($D9=1,\"\",(BU9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.098997311827944},{"$f":"IF($D9=1,\"\",(BV9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.31170277777778},{"$f":"IF($D9=1,\"\",(BW9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.56812231182795},{"$f":"IF($D9=1,\"\",(BX9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.558022849462361},{"$f":"IF($D9=1,\"\",(BY9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.854355555555557},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.759},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":8.4619999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.63},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":7.7210000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":11.914999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":10.442},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.145},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":25.015999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":15.09},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":6.4240000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":4.7549999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B9,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B9,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J12<>0,0.5,1)","v":14.824},{"$f":"IF($D9=1,\"\",MAX(F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9,0))","v":23.213822115384616},{"$f":"IF($D9=1,\"\",MAX(G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9,0))","v":13.826234999999997},{"$f":"IF($D9=1,\"\",MAX(H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9,0))","v":15.132797499999995},{"$f":"IF($D9=1,\"\",MAX(I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9,0))","v":13.75556730769231},{"$f":"IF($D9=1,\"\",MAX(J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9,0))","v":15.025492499999991},{"$f":"IF($D9=1,\"\",MAX(K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9,0))","v":18.020331730769232},{"$f":"IF($D9=1,\"\",MAX(L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9,0))","v":43.003218750000009},{"$f":"IF($D9=1,\"\",MAX(M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9,0))","v":37.480814903846152},{"$f":"IF($D9=1,\"\",MAX(N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9,0))","v":17.133344999999991},{"$f":"IF($D9=1,\"\",MAX(O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9,0))","v":21.279682692307688},{"$f":"IF($D9=1,\"\",MAX(P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9,0))","v":28.360553240740742},{"$f":"IF($D9=1,\"\",MAX(Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9,0))","v":25.0703828125},{"$f":"IF($D9=1,\"\",MAX(R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9,0))","v":25.853749999999991},{"$f":"IF($D9=1,\"\",MAX(S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9,0))","v":14.290167500000003},{"$f":"IF($D9=1,\"\",MAX(T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9,0))","v":15.597079999999998},{"$f":"IF($D9=1,\"\",MAX(U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9,0))","v":14.232043269230765},{"$f":"IF($D9=1,\"\",MAX(V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9,0))","v":14.764489583333336},{"$f":"IF($D9=1,\"\",MAX(W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9,0))","v":18.483877403846158},{"$f":"IF($D9=1,\"\",MAX(X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9,0))","v":43.466004807692286},{"$f":"IF($D9=1,\"\",MAX(Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9,0))","v":37.960459134615391},{"$f":"IF($D9=1,\"\",MAX(Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9,0))","v":17.58786750000003},{"$f":"IF($D9=1,\"\",MAX(AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9,0))","v":21.758915865384637},{"$f":"IF($D9=1,\"\",MAX(AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9,0))","v":24.82546634615386},{"$f":"IF($D9=1,\"\",MAX(AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9,0))","v":28.981804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB9-DV9))","v":11.454822115384616},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC9-DW9))","v":5.3642349999999972},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD9-DX9))","v":8.5027974999999962},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE9-DY9))","v":6.0345673076923099},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF9-DZ9))","v":3.1104924999999923},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG9-EA9))","v":7.5783317307692322},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH9-EB9))","v":27.85821875000001},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI9-EC9))","v":12.464814903846154},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ9-ED9))","v":2.0433449999999915},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK9-EE9))","v":14.855682692307688},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL9-EF9))","v":23.605553240740743},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM9-EG9))","v":10.2463828125},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN9-EH9))","v":14.094749999999991},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO9-EI9))","v":5.8281675000000028},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP9-EJ9))","v":8.9670799999999993},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ9-EK9))","v":6.5110432692307647},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR9-EL9))","v":2.8494895833333374},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS9-EM9))","v":8.0418774038461578},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT9-EN9))","v":28.321004807692287},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU9-EO9))","v":12.944459134615393},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV9-EP9))","v":2.4978675000000301},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW9-EQ9))","v":15.334915865384637},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX9-ER9))","v":20.070466346153861},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY9-ES9))","v":14.157804999999994},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9))","v":26.712599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9))","v":15.272592233009703},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9))","v":18.235202956989248},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9))","v":15.070649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9))","v":16.028925287356316},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9))","v":20.41090174966353},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9))","v":44.859933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9))","v":39.222426075268814},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9))","v":24.765023611111104},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9))","v":23.691290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9))","v":31.091400537634414},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9))","v":30.630381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9))","v":27.198174731182789},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9))","v":15.748300970873785},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9))","v":18.720784946236563},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9))","v":15.556231182795692},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9))","v":16.030455357142863},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9))","v":20.896064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9))","v":45.335195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9))","v":39.708002688172058},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9))","v":25.240297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9))","v":24.176877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9))","v":31.576977150537644},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9))","v":31.105644444444437},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX9-DV9))","v":14.953599462365588},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY9-DW9))","v":6.8105922330097037},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ9-DX9))","v":11.605202956989249},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA9-DY9))","v":7.349649193548391},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB9-DZ9))","v":4.1139252873563166},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC9-EA9))","v":9.9689017496635302},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD9-EB9))","v":29.714933333333345},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE9-EC9))","v":14.206426075268816},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF9-ED9))","v":9.6750236111111043},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG9-EE9))","v":17.267290322580656},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH9-EF9))","v":26.336400537634415},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI9-EG9))","v":15.806381944444437},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ9-EH9))","v":15.439174731182788},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK9-EI9))","v":7.2863009708737856},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL9-EJ9))","v":12.090784946236564},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM9-EK9))","v":7.8352311827956918},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN9-EL9))","v":4.1154553571428636},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO9-EM9))","v":10.454064602960976},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP9-EN9))","v":30.190195833333316},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ9-EO9))","v":14.69200268817206},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR9-EP9))","v":10.150297222222239},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS9-EQ9))","v":17.752877688172056},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT9-ER9))","v":26.821977150537645},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B9,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU9-ES9))","v":16.281644444444439},1319204.4638730634,2783550.1876179469,2462413.4938730635,{"$f":"IF(StagingTRM!$C12=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD9:BA9))/2","v":7636767.4737757118},2783550.1876179469,{"$f":"+IL9-'Status Quo'!K8","v":0},{"$f":"+IO9-SUM('Demand Revenues'!CC9:CZ9)/2","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB10)))","v":26.059000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC10)))","v":28.802000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD10)))","v":32.344999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE10)))","v":32.309999999999995},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF10)))","v":31.329000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG10)))","v":31.153000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH10)))","v":28.841000000000005},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI10)))","v":25.672000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ10)))","v":23.909000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK10)))","v":23.657},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL10)))","v":24.195},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM10)))","v":23.713000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN10)))","v":26.064},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO10)))","v":28.807000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP10)))","v":32.35},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ10)))","v":32.314999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR10)))","v":31.334000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS10)))","v":31.158000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT10)))","v":28.846000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU10)))","v":25.677},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV10)))","v":23.914000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW10)))","v":23.661999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX10)))","v":24.2},{"$f":"+IF(AND($D10=0,$E10=0),IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B10,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B10,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY10)))","v":23.718},{"$f":"IF($E10=1,F10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.277000000000001},{"$f":"IF($E10=1,G10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.472999999999999},{"$f":"IF($E10=1,H10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.218},{"$f":"IF($E10=1,I10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.439},{"$f":"IF($E10=1,J10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.027000000000005},{"$f":"IF($E10=1,K10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.798999999999999},{"$f":"IF($E10=1,L10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.988},{"$f":"IF($E10=1,M10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.797000000000001},{"$f":"IF($E10=1,N10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.632000000000001},{"$f":"IF($E10=1,O10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.091000000000001},{"$f":"IF($E10=1,P10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.834},{"$f":"IF($E10=1,Q10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.789000000000001},{"$f":"IF($E10=1,R10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.306999999999999},{"$f":"IF($E10=1,S10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.591999999999999},{"$f":"IF($E10=1,T10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.941000000000003},{"$f":"IF($E10=1,U10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.478999999999999},{"$f":"IF($E10=1,V10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.032000000000004},{"$f":"IF($E10=1,W10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.803999999999998},{"$f":"IF($E10=1,X10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.992999999999999},{"$f":"IF($E10=1,Y10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.802},{"$f":"IF($E10=1,Z10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.637},{"$f":"IF($E10=1,AA10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.096},{"$f":"IF($E10=1,AB10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.838999999999999},{"$f":"IF($E10=1,AC10,IF($D10=1,\"\",MAX(0,VLOOKUP($B10&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.794},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.955079326923077},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.705895000000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.029732500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.463100961538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.814530000000005},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.466814903846153},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.732064903846151},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.940874999999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.010582500000002},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.688163461538462},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.696189814814812},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.501304687499999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.691189814814813},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.710895000000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.0347325},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.468100961538461},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.892796874999998},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.471814903846152},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.73706490384615},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.945874999999997},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.015582500000004},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693163461538465},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.960177884615383},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.213772500000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.30227743902439},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.754806853582554},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.510869186046513},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.189521341463415},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.420662162162159},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.732776758409788},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.307631578947367},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.849612804878051},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.508396874999999},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.885576219512195},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.595875000000001},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.533824404761907},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.338413461538458},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.759806853582552},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.515869186046512},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.194521341463414},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.438663194444445},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.737776758409789},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.312631578947366},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.85461280487805},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.513396875},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.890576219512194},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.569978658536584},{"$f":"+IF($D10=1,\"\",IF(AND($E10=0,ModelMode=\"Actuals\"),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E10=0,ModelMode=\"Forecast\"),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E10=1),VLOOKUP($B10&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E10=1),VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B10,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B10,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.55611875},{"$f":"IF($D10=1,\"\",(BB10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ10*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.022123655913976},{"$f":"IF($D10=1,\"\",(BC10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA10*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.056381414701804},{"$f":"IF($D10=1,\"\",(BD10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB10*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.015634408602153},{"$f":"IF($D10=1,\"\",(BE10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC10*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.256469086021504},{"$f":"IF($D10=1,\"\",(BF10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD10*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.095298850574714},{"$f":"IF($D10=1,\"\",(BG10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE10*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.503113055181696},{"$f":"IF($D10=1,\"\",(BH10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF10*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.019526388888885},{"$f":"IF($D10=1,\"\",(BI10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG10*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.255479838709679},{"$f":"IF($D10=1,\"\",(BJ10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH10*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.120722222222224},{"$f":"IF($D10=1,\"\",(BK10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI10*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.689173387096773},{"$f":"IF($D10=1,\"\",(BL10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ10*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.137993279569891},{"$f":"IF($D10=1,\"\",(BM10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK10*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.249813888888891},{"$f":"IF($D10=1,\"\",(BN10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.027122311827956},{"$f":"IF($D10=1,\"\",(BO10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.061381414701806},{"$f":"IF($D10=1,\"\",(BP10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.020634408602149},{"$f":"IF($D10=1,\"\",(BQ10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.261469086021506},{"$f":"IF($D10=1,\"\",(BR10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.126739583333329},{"$f":"IF($D10=1,\"\",(BS10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.508113055181695},{"$f":"IF($D10=1,\"\",(BT10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024526388888887},{"$f":"IF($D10=1,\"\",(BU10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.260479838709676},{"$f":"IF($D10=1,\"\",(BV10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.125722222222226},{"$f":"IF($D10=1,\"\",(BW10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.694173387096777},{"$f":"IF($D10=1,\"\",(BX10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.14299327956989},{"$f":"IF($D10=1,\"\",(BY10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.254815277777778},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.8780000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.7320000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":7.0350000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.4370000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":5.2709999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":6.4770000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":4.7370000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.8849999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":2.9420000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":1.8779999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B10,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B10,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J13<>0,0.5,1)","v":3.9340000000000002},{"$f":"IF($D10=1,\"\",MAX(F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10,0))","v":6.1039206730769244},{"$f":"IF($D10=1,\"\",MAX(G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10,0))","v":9.0961050000000014},{"$f":"IF($D10=1,\"\",MAX(H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10,0))","v":9.3152674999999974},{"$f":"IF($D10=1,\"\",MAX(I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10,0))","v":7.8468990384615331},{"$f":"IF($D10=1,\"\",MAX(J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10,0))","v":8.5144699999999993},{"$f":"IF($D10=1,\"\",MAX(K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10,0))","v":4.8984175000000008},{"$f":"IF($D10=1,\"\",MAX(O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10,0))","v":4.9688365384615381},{"$f":"IF($D10=1,\"\",MAX(P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10,0))","v":5.4988101851851887},{"$f":"IF($D10=1,\"\",MAX(Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10,0))","v":5.2116953125000016},{"$f":"IF($D10=1,\"\",MAX(R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10,0))","v":6.3728101851851875},{"$f":"IF($D10=1,\"\",MAX(S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10,0))","v":9.0961049999999979},{"$f":"IF($D10=1,\"\",MAX(T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10,0))","v":9.3152675000000009},{"$f":"IF($D10=1,\"\",MAX(U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10,0))","v":7.8468990384615367},{"$f":"IF($D10=1,\"\",MAX(V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10,0))","v":8.4412031250000048},{"$f":"IF($D10=1,\"\",MAX(W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10,0))","v":8.6861850961538494},{"$f":"IF($D10=1,\"\",MAX(X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10,0))","v":8.1089350961538536},{"$f":"IF($D10=1,\"\",MAX(Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10,0))","v":7.7311250000000022},{"$f":"IF($D10=1,\"\",MAX(Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10,0))","v":4.8984174999999972},{"$f":"IF($D10=1,\"\",MAX(AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10,0))","v":4.9688365384615345},{"$f":"IF($D10=1,\"\",MAX(AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10,0))","v":5.2398221153846158},{"$f":"IF($D10=1,\"\",MAX(AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10,0))","v":5.5042274999999989},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB10-DV10))","v":0.22592067307692432},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC10-DW10))","v":3.3641050000000012},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD10-DX10))","v":2.2802674999999972},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE10-DY10))","v":2.4098990384615329},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF10-DZ10))","v":2.210469999999999},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG10-EA10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH10-EB10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI10-EC10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ10-ED10))","v":2.013417500000001},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK10-EE10))","v":2.0268365384615379},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL10-EF10))","v":3.6208101851851886},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM10-EG10))","v":1.2776953125000015},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN10-EH10))","v":0.49481018518518738},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO10-EI10))","v":3.3641049999999977},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP10-EJ10))","v":2.2802675000000008},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ10-EK10))","v":2.4098990384615364},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR10-EL10))","v":2.1372031250000045},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS10-EM10))","v":3.4151850961538495},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT10-EN10))","v":1.6319350961538532},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU10-EO10))","v":2.9941250000000021},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV10-EP10))","v":2.0134174999999974},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW10-EQ10))","v":2.0268365384615343},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX10-ER10))","v":3.3618221153846157},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY10-ES10))","v":1.5702274999999988},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10))","v":9.0368763440860249},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10))","v":11.7456185852982},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10))","v":12.329365591397845},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10))","v":11.23370114942529},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10))","v":10.82147361111112},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10))","v":10.416520161290322},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10))","v":7.788277777777779},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10))","v":7.9678266129032274},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10))","v":8.46318611111111},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10))","v":9.0368776881720443},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10))","v":11.745618585298196},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10))","v":12.329365591397853},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10))","v":11.053530913978491},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10))","v":11.207260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10))","v":11.649886944818306},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10))","v":10.821473611111116},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10))","v":10.416520161290324},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10))","v":7.7882777777777754},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10))","v":7.967826612903222},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10))","v":8.0570067204301097},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10))","v":8.4631847222222216},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX10-DV10))","v":3.1588763440860248},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY10-DW10))","v":6.0136185852981994},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ10-DX10))","v":5.2943655913978453},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA10-DY10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB10-DZ10))","v":4.9297011494252896},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC10-EA10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD10-EB10))","v":4.3444736111111197},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE10-EC10))","v":5.6795201612903217},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF10-ED10))","v":4.9032777777777792},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG10-EE10))","v":5.0258266129032272},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH10-EF10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI10-EG10))","v":4.5291861111111098},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ10-EH10))","v":3.1588776881720442},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK10-EI10))","v":6.0136185852981958},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL10-EJ10))","v":5.2943655913978525},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM10-EK10))","v":5.6165309139784911},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN10-EL10))","v":4.903260416666674},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO10-EM10))","v":6.3788869448183059},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP10-EN10))","v":4.3444736111111162},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ10-EO10))","v":5.6795201612903234},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR10-EP10))","v":4.9032777777777756},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS10-EQ10))","v":5.0258266129032219},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT10-ER10))","v":6.1790067204301096},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B10,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU10-ES10))","v":4.5291847222222215},263375.81212852127,1141474.7956271211,810169.18212852126,{"$f":"IF(StagingTRM!$C13=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD10:BA10))/2","v":2570738.9379925849},1141474.7956271211,{"$f":"+IL10-'Status Quo'!K9","v":0},{"$f":"+IO10-SUM('Demand Revenues'!CC10:CZ10)/2","v":0}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB11)))","v":25.103999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC11)))","v":29.92},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD11)))","v":33.817999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE11)))","v":31.158000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF11)))","v":34.933999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG11)))","v":29.609000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH11)))","v":26.622},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI11)))","v":25.475999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ11)))","v":31.052999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK11)))","v":32.595999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL11)))","v":34.259},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM11)))","v":30.219000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN11)))","v":25.26},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO11)))","v":30.085999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP11)))","v":33.691000000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ11)))","v":31.024999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR11)))","v":34.808999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS11)))","v":29.474000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT11)))","v":26.481000000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU11)))","v":25.332000000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV11)))","v":30.985999999999997},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW11)))","v":32.535000000000004},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX11)))","v":34.204999999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B11,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B11,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY11)))","v":30.149000000000001},{"$f":"IF($E11=1,F11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.106999999999999},{"$f":"IF($E11=1,G11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.180999999999997},{"$f":"IF($E11=1,H11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.244},{"$f":"IF($E11=1,I11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.467999999999996},{"$f":"IF($E11=1,J11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.223999999999997},{"$f":"IF($E11=1,K11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.796999999999997},{"$f":"IF($E11=1,L11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.5},{"$f":"IF($E11=1,M11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.206000000000003},{"$f":"IF($E11=1,N11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.318999999999996},{"$f":"IF($E11=1,O11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.89},{"$f":"IF($E11=1,P11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.372},{"$f":"IF($E11=1,Q11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.222000000000001},{"$f":"IF($E11=1,R11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.071000000000002},{"$f":"IF($E11=1,S11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.734999999999999},{"$f":"IF($E11=1,T11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.314999999999998},{"$f":"IF($E11=1,U11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.286000000000001},{"$f":"IF($E11=1,V11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E11=1,W11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.754999999999999},{"$f":"IF($E11=1,X11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.440999999999999},{"$f":"IF($E11=1,Y11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.363},{"$f":"IF($E11=1,Z11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.500999999999998},{"$f":"IF($E11=1,AA11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.064999999999998},{"$f":"IF($E11=1,AB11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.540999999999997},{"$f":"IF($E11=1,AC11,IF($D11=1,\"\",MAX(0,VLOOKUP($B11&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.39},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.594687499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.150047499999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.614954999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.388937500000001},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.554792500000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.178156249999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.947759615384616},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.004221153846153},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.556515000000005},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.784451923076922},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.658092592592592},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.142856770833337},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.677094907407408},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.414929999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.628564999999998},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.402105769230769},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.570885416666666},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.16061778846154},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.921569711538464},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.96440384615385},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.527060000000002},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.771334134615383},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.818947115384617},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.927544999999999},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.129618902439026},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.822507788161992},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.26813372093023},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.222451219512195},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.759141891891893},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.795045871559633},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.396773026315788},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.605926829268295},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.992787499999997},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.141753048780487},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.401349358974358},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.487163690476191},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.146608974358974},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.953797507788163},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.23320930232558},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.185884146341465},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.723010416666668},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.734556574923548},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.326131578947368},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.521957317073172},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9196875},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.076500000000003},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.472652439024394},{"$f":"+IF($D11=1,\"\",IF(AND($E11=0,ModelMode=\"Actuals\"),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E11=0,ModelMode=\"Forecast\"),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E11=1),VLOOKUP($B11&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E11=1),VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B11,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B11,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.303884375000001},{"$f":"IF($D11=1,\"\",(BB11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ11*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.744495967741933},{"$f":"IF($D11=1,\"\",(BC11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA11*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332932038834951},{"$f":"IF($D11=1,\"\",(BD11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB11*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.218037634408603},{"$f":"IF($D11=1,\"\",(BE11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC11*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.229518817204305},{"$f":"IF($D11=1,\"\",(BF11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD11*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.664688218390808},{"$f":"IF($D11=1,\"\",(BG11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE11*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.368900403768507},{"$f":"IF($D11=1,\"\",(BH11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF11*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.181787499999999},{"$f":"IF($D11=1,\"\",(BI11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG11*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.183467741935484},{"$f":"IF($D11=1,\"\",(BJ11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH11*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.639302777777779},{"$f":"IF($D11=1,\"\",(BK11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI11*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.415090053763443},{"$f":"IF($D11=1,\"\",(BL11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ11*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.614942204301077},{"$f":"IF($D11=1,\"\",(BM11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK11*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.036866666666668},{"$f":"IF($D11=1,\"\",(BN11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938504032258066},{"$f":"IF($D11=1,\"\",(BO11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.538337031900138},{"$f":"IF($D11=1,\"\",(BP11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.20920698924731},{"$f":"IF($D11=1,\"\",(BQ11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.220760752688172},{"$f":"IF($D11=1,\"\",(BR11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.636081845238095},{"$f":"IF($D11=1,\"\",(BS11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.332458950201886},{"$f":"IF($D11=1,\"\",(BT11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.136829166666669},{"$f":"IF($D11=1,\"\",(BU11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.124185483870967},{"$f":"IF($D11=1,\"\",(BV11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.590450000000001},{"$f":"IF($D11=1,\"\",(BW11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.378987903225806},{"$f":"IF($D11=1,\"\",(BX11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.580258064516133},{"$f":"IF($D11=1,\"\",(BY11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.983695833333336},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.8119999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.6870000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.8769999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.1559999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":6.4820000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":4.3920000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.9589999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":5.0720000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B11,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B11,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J14<>0,0.5,1)","v":3.931},{"$f":"IF($D11=1,\"\",MAX(F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11,0))","v":3.5093125000000001},{"$f":"IF($D11=1,\"\",MAX(G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11,0))","v":6.7699525000000023},{"$f":"IF($D11=1,\"\",MAX(H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11,0))","v":6.2030449999999995},{"$f":"IF($D11=1,\"\",MAX(I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11,0))","v":3.7690625000000004},{"$f":"IF($D11=1,\"\",MAX(J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11,0))","v":10.379207499999993},{"$f":"IF($D11=1,\"\",MAX(K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11,0))","v":6.4308437500000046},{"$f":"IF($D11=1,\"\",MAX(L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11,0))","v":4.6742403846153842},{"$f":"IF($D11=1,\"\",MAX(M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11,0))","v":5.4717788461538461},{"$f":"IF($D11=1,\"\",MAX(N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11,0))","v":9.4964849999999927},{"$f":"IF($D11=1,\"\",MAX(O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11,0))","v":8.8115480769230743},{"$f":"IF($D11=1,\"\",MAX(P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11,0))","v":10.600907407407409},{"$f":"IF($D11=1,\"\",MAX(Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11,0))","v":9.0761432291666644},{"$f":"IF($D11=1,\"\",MAX(R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11,0))","v":3.5829050925925934},{"$f":"IF($D11=1,\"\",MAX(S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11,0))","v":6.6710700000000003},{"$f":"IF($D11=1,\"\",MAX(T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11,0))","v":6.0624350000000042},{"$f":"IF($D11=1,\"\",MAX(U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11,0))","v":3.62289423076923},{"$f":"IF($D11=1,\"\",MAX(V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11,0))","v":10.238114583333331},{"$f":"IF($D11=1,\"\",MAX(W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11,0))","v":6.3133822115384639},{"$f":"IF($D11=1,\"\",MAX(X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11,0))","v":4.5594302884615381},{"$f":"IF($D11=1,\"\",MAX(Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11,0))","v":5.3675961538461507},{"$f":"IF($D11=1,\"\",MAX(Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11,0))","v":9.4589399999999948},{"$f":"IF($D11=1,\"\",MAX(AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11,0))","v":8.7636658653846204},{"$f":"IF($D11=1,\"\",MAX(AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11,0))","v":10.386052884615381},{"$f":"IF($D11=1,\"\",MAX(AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11,0))","v":9.2214550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB11-DV11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC11-DW11))","v":1.082952500000002},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD11-DX11))","v":1.3260449999999997},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE11-DY11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF11-DZ11))","v":3.8972074999999924},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG11-EA11))","v":1.7168437500000042},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH11-EB11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI11-EC11))","v":1.7417788461538461},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ11-ED11))","v":5.1044849999999924},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK11-EE11))","v":2.8525480769230747},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL11-EF11))","v":5.5289074074074085},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM11-EG11))","v":5.1451432291666643},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN11-EH11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO11-EI11))","v":0.98407},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP11-EJ11))","v":1.1854350000000045},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ11-EK11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR11-EL11))","v":3.7561145833333311},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS11-EM11))","v":1.5993822115384635},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT11-EN11))","v":0},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU11-EO11))","v":1.6375961538461508},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV11-EP11))","v":5.0669399999999944},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW11-EQ11))","v":2.8046658653846208},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX11-ER11))","v":5.3140528846153812},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY11-ES11))","v":5.2904550000000024},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11))","v":6.3595040322580658},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11))","v":9.5870679611650509},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11))","v":9.599962365591395},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11))","v":6.9284811827956965},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11))","v":13.26931178160919},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11))","v":9.2400995962314951},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11))","v":7.4402125000000012},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11))","v":8.2925322580645151},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11))","v":12.413697222222218},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11))","v":12.180909946236554},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11))","v":13.644057795698924},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11))","v":12.182133333333333},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11))","v":6.3214959677419351},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11))","v":9.5476629680998606},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11))","v":9.4817930107526927},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11))","v":6.8042392473118269},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11))","v":13.172918154761902},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11))","v":9.1415410497981178},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11))","v":7.3441708333333331},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11))","v":8.2078145161290337},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11))","v":12.395549999999997},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11))","v":12.156012096774198},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11))","v":13.624741935483865},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11))","v":12.165304166666665},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX11-DV11))","v":2.547504032258066},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY11-DW11))","v":3.9000679611650506},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ11-DX11))","v":4.7229623655913953},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA11-DY11))","v":1.7724811827956968},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB11-DZ11))","v":6.7873117816091897},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC11-EA11))","v":4.5260995962314947},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD11-EB11))","v":2.6782125000000017},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE11-EC11))","v":4.5625322580645147},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF11-ED11))","v":8.0216972222222189},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG11-EE11))","v":6.2219099462365541},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH11-EF11))","v":8.5720577956989246},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI11-EG11))","v":8.2511333333333319},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ11-EH11))","v":2.5094959677419353},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK11-EI11))","v":3.8606629680998603},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL11-EJ11))","v":4.6047930107526929},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM11-EK11))","v":1.6482392473118272},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN11-EL11))","v":6.6909181547619019},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO11-EM11))","v":4.4275410497981174},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP11-EN11))","v":2.5821708333333335},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ11-EO11))","v":4.4778145161290333},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR11-EP11))","v":8.0035499999999971},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS11-EQ11))","v":6.1970120967741984},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT11-ER11))","v":8.5527419354838656},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B11,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU11-ES11))","v":8.2343041666666643},291670.95065287122,1193743.9979420332,843492.61489209835,{"$f":"IF(StagingTRM!$C14=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD11:BA11))/2","v":2948882.282023015},1193743.9979420332,{"$f":"+IL11-'Status Quo'!K10","v":0},{"$f":"+IO11-SUM('Demand Revenues'!CC11:CZ11)/2","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB12)))","v":129.04000000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC12)))","v":186.77800000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD12)))","v":216.96},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE12)))","v":190.69300000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF12)))","v":185.869},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG12)))","v":154.61799999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH12)))","v":146.45700000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI12)))","v":130.12800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ12)))","v":123.82600000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK12)))","v":128.37},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL12)))","v":125.37300000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM12)))","v":117.53900000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN12)))","v":130.04599999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO12)))","v":187.78399999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP12)))","v":217.965},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ12)))","v":191.69800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR12)))","v":186.874},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS12)))","v":155.62299999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT12)))","v":147.46200000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU12)))","v":131.13400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV12)))","v":124.83100000000002},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW12)))","v":129.376},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX12)))","v":126.37800000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B12,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B12,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY12)))","v":118.54400000000001},{"$f":"IF($E12=1,F12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":65.319999999999993},{"$f":"IF($E12=1,G12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":194.19},{"$f":"IF($E12=1,H12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":115.143},{"$f":"IF($E12=1,I12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.49800000000002},{"$f":"IF($E12=1,J12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":114},{"$f":"IF($E12=1,K12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.24000000000001},{"$f":"IF($E12=1,L12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.035},{"$f":"IF($E12=1,M12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":78.72399999999999},{"$f":"IF($E12=1,N12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":89.408999999999992},{"$f":"IF($E12=1,O12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":105.13200000000001},{"$f":"IF($E12=1,P12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":108.327},{"$f":"IF($E12=1,Q12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":93.65100000000001},{"$f":"IF($E12=1,R12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":71.974000000000004},{"$f":"IF($E12=1,S12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":107.524},{"$f":"IF($E12=1,T12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":127.26300000000001},{"$f":"IF($E12=1,U12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":167.74700000000001},{"$f":"IF($E12=1,V12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.60500000000002},{"$f":"IF($E12=1,W12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.989},{"$f":"IF($E12=1,X12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":100.748},{"$f":"IF($E12=1,Y12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":79.01700000000001},{"$f":"IF($E12=1,Z12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":90.012},{"$f":"IF($E12=1,AA12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":105.76900000000001},{"$f":"IF($E12=1,AB12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":109.095},{"$f":"IF($E12=1,AC12,IF($D12=1,\"\",MAX(0,VLOOKUP($B12&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":94.5},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.068012019230764},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.019822500000004},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.60687250000001},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.10395913461538},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.443015000000017},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.995249999999999},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.269627403846158},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.461069711538457},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.762049999999988},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.384127403846151},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.600155092592587},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.365940104166668},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.251537037037039},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.612187500000005},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.20115250000001},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.64267788461538},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.114080729166673},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.574478365384621},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.855915865384617},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.003536057692301},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.415887500000011},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.949927884615377},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.086975961538457},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.400644999999997},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.182304878048789},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.333121495327106},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.082398255813956},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.571667682926829},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.677118243243243},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.968333333333334},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.83},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.198192073170723},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.625265624999997},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.545021341463411},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.037128205128198},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.167776785714281},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.136589743589752},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.741323987538948},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.412447674418601},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.959320121951222},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.641906250000005},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.307608562691144},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.240276315789473},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.580884146341461},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.959996875000002},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.898250000000004},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.274024390243909},{"$f":"+IF($D12=1,\"\",IF(AND($E12=0,ModelMode=\"Actuals\"),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E12=0,ModelMode=\"Forecast\"),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E12=1),VLOOKUP($B12&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E12=1),VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B12,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B12,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966540625000007},{"$f":"IF($D12=1,\"\",(BB12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ12*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.86033467741936},{"$f":"IF($D12=1,\"\",(BC12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA12*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.926298196948693},{"$f":"IF($D12=1,\"\",(BD12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB12*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.4181370967742},{"$f":"IF($D12=1,\"\",(BE12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC12*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.25638978494624},{"$f":"IF($D12=1,\"\",(BF12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD12*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.013840517241377},{"$f":"IF($D12=1,\"\",(BG12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE12*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.181250336473752},{"$f":"IF($D12=1,\"\",(BH12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF12*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.59511805555556},{"$f":"IF($D12=1,\"\",(BI12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG12*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.495715053763433},{"$f":"IF($D12=1,\"\",(BJ12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH12*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.923479166666667},{"$f":"IF($D12=1,\"\",(BK12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI12*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.960435483870967},{"$f":"IF($D12=1,\"\",(BL12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ12*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.23501478494623},{"$f":"IF($D12=1,\"\",(BM12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK12*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.473463888888887},{"$f":"IF($D12=1,\"\",(BN12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.332365591397846},{"$f":"IF($D12=1,\"\",(BO12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.436671289875179},{"$f":"IF($D12=1,\"\",(BP12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.89024596774193},{"$f":"IF($D12=1,\"\",(BQ12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":105.72850940860215},{"$f":"IF($D12=1,\"\",(BR12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.911720238095242},{"$f":"IF($D12=1,\"\",(BS12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.654873485868109},{"$f":"IF($D12=1,\"\",(BT12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.107090277777772},{"$f":"IF($D12=1,\"\",(BU12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.967743279569888},{"$f":"IF($D12=1,\"\",(BV12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.435491666666678},{"$f":"IF($D12=1,\"\",(BW12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.432521505376343},{"$f":"IF($D12=1,\"\",(BX12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.707072580645175},{"$f":"IF($D12=1,\"\",(BY12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.985487499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":49.109000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":60.539000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.265000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":52.540999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":65.195999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":45.64},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":44.616999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":29.254000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.999000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":14.798},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":11.539},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B12,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B12,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J15<>0,0.5,1)","v":21.504999999999999},{"$f":"IF($D12=1,\"\",MAX(F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12,0))","v":54.971987980769256},{"$f":"IF($D12=1,\"\",MAX(G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12,0))","v":105.75817750000002},{"$f":"IF($D12=1,\"\",MAX(H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12,0))","v":91.353127499999999},{"$f":"IF($D12=1,\"\",MAX(I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12,0))","v":77.589040865384632},{"$f":"IF($D12=1,\"\",MAX(J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12,0))","v":95.425984999999983},{"$f":"IF($D12=1,\"\",MAX(K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12,0))","v":62.622749999999996},{"$f":"IF($D12=1,\"\",MAX(L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12,0))","v":63.187372596153864},{"$f":"IF($D12=1,\"\",MAX(M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12,0))","v":57.666930288461558},{"$f":"IF($D12=1,\"\",MAX(N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12,0))","v":45.063950000000034},{"$f":"IF($D12=1,\"\",MAX(O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12,0))","v":42.985872596153854},{"$f":"IF($D12=1,\"\",MAX(P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12,0))","v":41.772844907407432},{"$f":"IF($D12=1,\"\",MAX(Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12,0))","v":45.173059895833347},{"$f":"IF($D12=1,\"\",MAX(R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12,0))","v":59.794462962962953},{"$f":"IF($D12=1,\"\",MAX(S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12,0))","v":107.17181249999999},{"$f":"IF($D12=1,\"\",MAX(T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12,0))","v":92.763847499999997},{"$f":"IF($D12=1,\"\",MAX(U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12,0))","v":79.055322115384627},{"$f":"IF($D12=1,\"\",MAX(V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12,0))","v":94.759919270833322},{"$f":"IF($D12=1,\"\",MAX(W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12,0))","v":64.048521634615369},{"$f":"IF($D12=1,\"\",MAX(X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12,0))","v":64.606084134615401},{"$f":"IF($D12=1,\"\",MAX(Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12,0))","v":59.130463942307713},{"$f":"IF($D12=1,\"\",MAX(Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12,0))","v":46.415112500000006},{"$f":"IF($D12=1,\"\",MAX(AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12,0))","v":44.426072115384628},{"$f":"IF($D12=1,\"\",MAX(AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12,0))","v":39.291024038461558},{"$f":"IF($D12=1,\"\",MAX(AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12,0))","v":50.143355000000014},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB12-DV12))","v":5.8629879807692546},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC12-DW12))","v":45.219177500000015},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD12-DX12))","v":39.088127499999999},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE12-DY12))","v":25.048040865384635},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF12-DZ12))","v":30.229984999999985},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG12-EA12))","v":16.982749999999996},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH12-EB12))","v":18.570372596153867},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI12-EC12))","v":28.412930288461556},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ12-ED12))","v":30.064950000000032},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK12-EE12))","v":28.187872596153852},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL12-EF12))","v":30.23384490740743},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM12-EG12))","v":23.668059895833348},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN12-EH12))","v":10.685462962962951},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO12-EI12))","v":46.632812499999986},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP12-EJ12))","v":40.498847499999997},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ12-EK12))","v":26.51432211538463},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR12-EL12))","v":29.563919270833324},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS12-EM12))","v":18.408521634615369},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT12-EN12))","v":19.989084134615403},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU12-EO12))","v":29.876463942307712},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV12-EP12))","v":31.416112500000004},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW12-EQ12))","v":29.628072115384626},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX12-ER12))","v":27.752024038461556},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY12-ES12))","v":28.638355000000015},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12))","v":64.179665322580661},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12))","v":111.85170180305133},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12))","v":104.54186290322581},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12))","v":84.436610215053776},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12))","v":100.85515948275862},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12))","v":71.436749663526243},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12))","v":68.861881944444463},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12))","v":62.632284946236581},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12))","v":54.902520833333355},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12))","v":50.409564516129038},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12))","v":49.137985215053789},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12))","v":55.065536111111129},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12))","v":65.713634408602147},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12))","v":113.34732871012481},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12))","v":106.07475403225807},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12))","v":85.969490591397857},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12))","v":100.96227976190475},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12))","v":72.968126514131882},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12))","v":70.354909722222246},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12))","v":64.166256720430127},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12))","v":56.395508333333339},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12))","v":51.943478494623662},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12))","v":50.67092741935484},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12))","v":56.558512500000013},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX12-DV12))","v":15.070665322580659},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY12-DW12))","v":51.312701803051326},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ12-DX12))","v":52.276862903225805},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA12-DY12))","v":31.895610215053779},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB12-DZ12))","v":35.659159482758625},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC12-EA12))","v":25.796749663526242},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD12-EB12))","v":24.244881944444465},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE12-EC12))","v":33.378284946236576},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF12-ED12))","v":39.903520833333353},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG12-EE12))","v":35.611564516129036},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH12-EF12))","v":37.598985215053787},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI12-EG12))","v":33.560536111111134},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ12-EH12))","v":16.604634408602145},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK12-EI12))","v":52.808328710124812},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL12-EJ12))","v":53.80975403225807},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM12-EK12))","v":33.42849059139786},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN12-EL12))","v":35.766279761904755},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO12-EM12))","v":27.328126514131881},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP12-EN12))","v":25.737909722222248},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ12-EO12))","v":34.912256720430122},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR12-EP12))","v":41.396508333333337},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS12-EQ12))","v":37.14547849462366},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT12-ER12))","v":39.131927419354838},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B12,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU12-ES12))","v":35.053512500000011},3214589.3253844646,8525578.1488311253,7586975.1553844642,{"$f":"IF(StagingTRM!$C15=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD12:BA12))/2","v":12289950.769245576},8525578.1488311253,{"$f":"+IL12-'Status Quo'!K11","v":0},{"$f":"+IO12-SUM('Demand Revenues'!CC12:CZ12)/2","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM13)))","v":164.66499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN13)))","v":184.642},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO13)))","v":214.999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP13)))","v":242.24},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ13)))","v":229.51900000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR13)))","v":235.399},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS13)))","v":229.464},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT13)))","v":217.57599999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU13)))","v":173.84399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV13)))","v":157.03399999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW13)))","v":144.934},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX13)))","v":150.26499999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B13,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B13,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY13)))","v":164.66499999999999},{"$f":"IF($E13=1,F13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":149.97},{"$f":"IF($E13=1,G13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.589},{"$f":"IF($E13=1,H13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":178.45699999999999},{"$f":"IF($E13=1,I13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":197.50399999999999},{"$f":"IF($E13=1,J13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,K13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,L13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,M13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,N13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,O13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,P13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,Q13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"IF($E13=1,R13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.46899999999999},{"$f":"IF($E13=1,S13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":192.685},{"$f":"IF($E13=1,T13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":217.47499999999999},{"$f":"IF($E13=1,U13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.36},{"$f":"IF($E13=1,V13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":232.572},{"$f":"IF($E13=1,W13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":206.779},{"$f":"IF($E13=1,X13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":172.86799999999999},{"$f":"IF($E13=1,Y13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.57599999999999},{"$f":"IF($E13=1,Z13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":132.84},{"$f":"IF($E13=1,AA13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":138.50399999999999},{"$f":"IF($E13=1,AB13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.428},{"$f":"IF($E13=1,AC13,IF($D13=1,\"\",MAX(0,VLOOKUP($B13&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":145.13900000000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.08245432692308},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.46388749999997},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":196.9425775},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.91122596153849},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":173.93509750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.64823076923079},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.29869711538461},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.09463221153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.681465},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.46324759615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":141.7178449074074},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.49031510416668},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.14225231481481},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.67154249999999},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.1898625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":187.14584615384618},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.19626822916666},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.86497115384614},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.5011466346154},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.26668509615385},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.85173750000001},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.63823076923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":142.00426201923077},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.55747},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.63274085365853},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":149.84177881619939},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.53306686046511},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.16370426829269},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.14335810810812},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.6010611620795},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.47667763157895},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.18923780487805},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.48725625},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.72456097560976},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.32928846153845},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.82150892857143},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.15473397435898},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":150.0298629283489},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.75471220930231},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.37484451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.41901388888888},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.7976513761468},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.66177631578947},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.34509451219512},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.6422},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.8835518292683},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":128.05407926829267},{"$f":"+IF($D13=1,\"\",IF(AND($E13=0,ModelMode=\"Actuals\"),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E13=0,ModelMode=\"Forecast\"),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E13=1),VLOOKUP($B13&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E13=1),VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B13,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B13,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.48404687499999},{"$f":"IF($D13=1,\"\",(BB13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ13*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":149.83043010752687},{"$f":"IF($D13=1,\"\",(BC13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA13*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.50869070735089},{"$f":"IF($D13=1,\"\",(BD13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB13*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.50592204301077},{"$f":"IF($D13=1,\"\",(BE13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC13*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.64618951612906},{"$f":"IF($D13=1,\"\",(BF13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD13*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.36849568965516},{"$f":"IF($D13=1,\"\",(BG13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE13*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.58574831763124},{"$f":"IF($D13=1,\"\",(BH13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF13*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.46273333333335},{"$f":"IF($D13=1,\"\",(BI13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG13*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.40515725806452},{"$f":"IF($D13=1,\"\",(BJ13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH13*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.26181666666668},{"$f":"IF($D13=1,\"\",(BK13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI13*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.84726747311828},{"$f":"IF($D13=1,\"\",(BL13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ13*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.68393413978495},{"$f":"IF($D13=1,\"\",(BM13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK13*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.57820555555557},{"$f":"IF($D13=1,\"\",(BN13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":150.01845430107525},{"$f":"IF($D13=1,\"\",(BO13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.7076324549237},{"$f":"IF($D13=1,\"\",(BP13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":187.74135215053764},{"$f":"IF($D13=1,\"\",(BQ13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.87045833333335},{"$f":"IF($D13=1,\"\",(BR13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":166.5774449404762},{"$f":"IF($D13=1,\"\",(BS13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.79362045760431},{"$f":"IF($D13=1,\"\",(BT13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":155.65785694444446},{"$f":"IF($D13=1,\"\",(BU13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":131.57006989247313},{"$f":"IF($D13=1,\"\",(BV13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.4252763888889},{"$f":"IF($D13=1,\"\",(BW13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.01520026881721},{"$f":"IF($D13=1,\"\",(BX13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":135.8541814516129},{"$f":"IF($D13=1,\"\",(BY13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.74705972222222},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":30.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":41.689},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.81},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":36.450000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":47.572000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":33.5},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":34.112000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":26.236000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":8.0489999999999995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":2.4390000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B13,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B13,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J16<>0,0.5,1)","v":16.614000000000001},{"$f":"IF($D13=1,\"\",MAX(F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13,0))","v":27.559545673076911},{"$f":"IF($D13=1,\"\",MAX(G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13,0))","v":49.535112500000025},{"$f":"IF($D13=1,\"\",MAX(H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13,0))","v":45.29742250000001},{"$f":"IF($D13=1,\"\",MAX(I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13,0))","v":42.607774038461514},{"$f":"IF($D13=1,\"\",MAX(J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13,0))","v":61.463902499999989},{"$f":"IF($D13=1,\"\",MAX(K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13,0))","v":56.815769230769206},{"$f":"IF($D13=1,\"\",MAX(L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13,0))","v":56.277302884615381},{"$f":"IF($D13=1,\"\",MAX(M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13,0))","v":36.749367788461541},{"$f":"IF($D13=1,\"\",MAX(N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13,0))","v":21.352534999999989},{"$f":"IF($D13=1,\"\",MAX(O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13,0))","v":5.4707524038461486},{"$f":"IF($D13=1,\"\",MAX(P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13,0))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13,0))","v":24.174684895833309},{"$f":"IF($D13=1,\"\",MAX(R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13,0))","v":27.499747685185184},{"$f":"IF($D13=1,\"\",MAX(S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13,0))","v":49.327457500000008},{"$f":"IF($D13=1,\"\",MAX(T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13,0))","v":45.050137500000005},{"$f":"IF($D13=1,\"\",MAX(U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13,0))","v":42.373153846153826},{"$f":"IF($D13=1,\"\",MAX(V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13,0))","v":61.202731770833338},{"$f":"IF($D13=1,\"\",MAX(W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13,0))","v":56.599028846153857},{"$f":"IF($D13=1,\"\",MAX(X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13,0))","v":56.074853365384598},{"$f":"IF($D13=1,\"\",MAX(Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13,0))","v":36.577314903846144},{"$f":"IF($D13=1,\"\",MAX(Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13,0))","v":21.182262499999979},{"$f":"IF($D13=1,\"\",MAX(AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13,0))","v":5.2957692307692241},{"$f":"IF($D13=1,\"\",MAX(AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13,0))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13,0))","v":24.107529999999997},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB13-DV13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC13-DW13))","v":7.8461125000000251},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD13-DX13))","v":11.487422500000008},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE13-DY13))","v":6.1577740384615112},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF13-DZ13))","v":13.891902499999986},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG13-EA13))","v":23.315769230769206},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH13-EB13))","v":22.165302884615379},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI13-EC13))","v":10.51336778846154},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ13-ED13))","v":13.303534999999989},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK13-EE13))","v":3.0317524038461485},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL13-EF13))","v":8.5471550925925897},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM13-EG13))","v":7.5606848958333082},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN13-EH13))","v":0},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO13-EI13))","v":7.6384575000000083},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP13-EJ13))","v":11.240137500000003},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ13-EK13))","v":5.9231538461538236},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR13-EL13))","v":13.630731770833336},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS13-EM13))","v":23.099028846153857},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT13-EN13))","v":21.962853365384596},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU13-EO13))","v":10.341314903846143},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV13-EP13))","v":13.133262499999979},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW13-EQ13))","v":2.8567692307692241},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX13-ER13))","v":8.2607379807692212},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY13-ES13))","v":7.4935299999999962},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13))","v":34.81156989247313},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13))","v":56.490309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13))","v":54.734077956989239},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13))","v":50.87281048387095},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13))","v":69.030504310344838},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13))","v":63.878251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13))","v":62.113266666666647},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13))","v":42.438842741935474},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13))","v":26.772183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13))","v":11.086732526881718},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13))","v":30.086794444444422},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13))","v":34.623545698924744},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13))","v":56.291367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13))","v":54.498647849462373},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13))","v":50.648541666666659},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13))","v":68.821555059523803},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13))","v":63.670379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13))","v":61.918143055555532},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13))","v":42.273930107526866},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13))","v":26.608723611111088},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13))","v":10.918799731182787},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13))","v":29.917940277777774},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX13-DV13))","v":4.3025698924731302},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY13-DW13))","v":14.801309292649101},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ13-DX13))","v":20.924077956989237},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA13-DY13))","v":14.422810483870947},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB13-DZ13))","v":21.458504310344836},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC13-EA13))","v":30.378251682368756},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD13-EB13))","v":28.001266666666645},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE13-EC13))","v":16.202842741935473},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF13-ED13))","v":18.723183333333317},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG13-EE13))","v":8.6477325268817182},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH13-EF13))","v":14.581065860215034},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI13-EG13))","v":13.472794444444421},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ13-EH13))","v":4.1145456989247435},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK13-EI13))","v":14.602367545076298},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL13-EJ13))","v":20.68864784946237},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM13-EK13))","v":14.198541666666657},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN13-EL13))","v":21.2495550595238},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO13-EM13))","v":30.170379542395693},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP13-EN13))","v":27.80614305555553},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ13-EO13))","v":16.037930107526865},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR13-EP13))","v":18.559723611111089},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS13-EQ13))","v":8.4797997311827871},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT13-ER13))","v":14.410818548387084},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B13,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU13-ES13))","v":13.303940277777773},1064990.0854228891,4660628.3267915845,3865587.2314854786,{"$f":"IF(StagingTRM!$C16=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD13:BA13))/2","v":18955943.676121861},4660628.3267915845,{"$f":"+IL13-'Status Quo'!K12","v":0},{"$f":"+IO13-SUM('Demand Revenues'!CC13:CZ13)/2","v":0}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM14)))","v":0.374},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN14)))","v":0.629},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO14)))","v":0.67200000000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP14)))","v":1.016},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ14)))","v":0.95299999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR14)))","v":0.77900000000000003},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS14)))","v":0.68700000000000006},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT14)))","v":0.61},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU14)))","v":0.47299999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV14)))","v":0.39800000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW14)))","v":0.42599999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX14)))","v":0.41799999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B14,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B14,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY14)))","v":0.374},{"$f":"IF($E14=1,F14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.41699999999999998},{"$f":"IF($E14=1,G14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.96499999999999997},{"$f":"IF($E14=1,H14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54800000000000004},{"$f":"IF($E14=1,I14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.94799999999999995},{"$f":"IF($E14=1,J14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.8},{"$f":"IF($E14=1,K14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.67900000000000005},{"$f":"IF($E14=1,L14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.53400000000000003},{"$f":"IF($E14=1,M14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.47499999999999998},{"$f":"IF($E14=1,N14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.49},{"$f":"IF($E14=1,O14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52},{"$f":"IF($E14=1,P14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51200000000000001},{"$f":"IF($E14=1,Q14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.44600000000000001},{"$f":"IF($E14=1,R14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51},{"$f":"IF($E14=1,S14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.73299999999999998},{"$f":"IF($E14=1,T14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.073},{"$f":"IF($E14=1,U14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.093},{"$f":"IF($E14=1,V14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.80600000000000005},{"$f":"IF($E14=1,W14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.68500000000000005},{"$f":"IF($E14=1,X14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.54},{"$f":"IF($E14=1,Y14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.48},{"$f":"IF($E14=1,Z14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.496},{"$f":"IF($E14=1,AA14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.52700000000000002},{"$f":"IF($E14=1,AB14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.51800000000000002},{"$f":"IF($E14=1,AC14,IF($D14=1,\"\",MAX(0,VLOOKUP($B14&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0.45200000000000001},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3660913461538462},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51612499999999994},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31906944444444441},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2900416666666667},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36596990740740737},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4195875},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62561999999999995},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59727884615384608},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51620833333333327},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4300456730769231},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36821394230769228},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30099759615384614},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30620249999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3444254807692308},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32001682692307692},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.28941749999999999},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32960060975609756},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50525337837837836},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23542307692307693},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23579166666666668},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32789743589743592},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40371962616822427},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60118023255813957},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59155792682926833},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50560416666666663},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42052599388379203},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34687171052631577},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.26749695121951222},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.24210625000000002},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.25725304878048783},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.2382987804878049},{"$f":"+IF($D14=1,\"\",IF(AND($E14=0,ModelMode=\"Actuals\"),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E14=0,ModelMode=\"Forecast\"),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E14=1),VLOOKUP($B14&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E14=1),VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B14,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B14,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.23385937499999998},{"$f":"IF($D14=1,\"\",(BB14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ14*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BC14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA14*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BD14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB14*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BE14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC14*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BF14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD14*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5115014367816092},{"$f":"IF($D14=1,\"\",(BG14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE14*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BH14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF14*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BI14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG14*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BJ14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH14*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BK14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI14*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BL14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ14*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399193548387097},{"$f":"IF($D14=1,\"\",(BM14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK14*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF($D14=1,\"\",(BN14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35000403225806453},{"$f":"IF($D14=1,\"\",(BO14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41252288488210814},{"$f":"IF($D14=1,\"\",(BP14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.61431989247311825},{"$f":"IF($D14=1,\"\",(BQ14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.59475672043010752},{"$f":"IF($D14=1,\"\",(BR14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51166369047619042},{"$f":"IF($D14=1,\"\",(BS14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42585598923283985},{"$f":"IF($D14=1,\"\",(BT14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35920277777777776},{"$f":"IF($D14=1,\"\",(BU14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.2862284946236559},{"$f":"IF($D14=1,\"\",(BV14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.27771527777777777},{"$f":"IF($D14=1,\"\",(BW14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.30599462365591401},{"$f":"IF($D14=1,\"\",(BX14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.28399059139784949},{"$f":"IF($D14=1,\"\",(BY14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.26472499999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17599999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17100000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.182},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.20399999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.186},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.312},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.17499999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":9.2999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":5.5E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":6.0999999999999999E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B14,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B14,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J17<>0,0.5,1)","v":0.13500000000000001},{"$f":"IF($D14=1,\"\",MAX(F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14,0))","v":0.26290865384615381},{"$f":"IF($D14=1,\"\",MAX(G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14,0))","v":0.26287500000000008},{"$f":"IF($D14=1,\"\",MAX(K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14,0))","v":9.8930555555555577E-2},{"$f":"IF($D14=1,\"\",MAX(Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14,0))","v":8.3958333333333302E-2},{"$f":"IF($D14=1,\"\",MAX(R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14,0))","v":0.26303009259259263},{"$f":"IF($D14=1,\"\",MAX(S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14,0))","v":0.25241250000000004},{"$f":"IF($D14=1,\"\",MAX(T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14,0))","v":0.39038000000000006},{"$f":"IF($D14=1,\"\",MAX(U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14,0))","v":0.35572115384615388},{"$f":"IF($D14=1,\"\",MAX(V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14,0))","v":0.26279166666666676},{"$f":"IF($D14=1,\"\",MAX(W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14,0))","v":0.25695432692307696},{"$f":"IF($D14=1,\"\",MAX(X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14,0))","v":0.24178605769230771},{"$f":"IF($D14=1,\"\",MAX(Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14,0))","v":0.17200240384615384},{"$f":"IF($D14=1,\"\",MAX(Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14,0))","v":9.1797500000000032E-2},{"$f":"IF($D14=1,\"\",MAX(AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14,0))","v":8.1574519230769194E-2},{"$f":"IF($D14=1,\"\",MAX(AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14,0))","v":9.7983173076923058E-2},{"$f":"IF($D14=1,\"\",MAX(AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14,0))","v":8.4582500000000005E-2},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB14-DV14))","v":8.6908653846153816E-2},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC14-DW14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD14-DX14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE14-DY14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF14-DZ14))","v":5.8875000000000094E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG14-EA14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI14-EC14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ14-ED14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK14-EE14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL14-EF14))","v":3.7930555555555578E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN14-EH14))","v":8.7030092592592645E-2},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO14-EI14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP14-EJ14))","v":0.21938000000000005},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ14-EK14))","v":0.17372115384615389},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR14-EL14))","v":5.879166666666677E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS14-EM14))","v":7.095432692307696E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU14-EO14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV14-EP14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW14-EQ14))","v":2.6574519230769193E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX14-ER14))","v":3.6983173076923059E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY14-ES14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14))","v":0.26749856321839083},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14))","v":0.13400806451612901},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14))","v":0.27899596774193547},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14))","v":0.2594771151178919},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14))","v":0.40168010752688177},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14))","v":0.35824327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14))","v":0.2673363095238096},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14))","v":0.26114401076716021},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14))","v":0.25079722222222223},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14))","v":0.18677150537634407},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14))","v":0.12028472222222225},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14))","v":0.12000537634408598},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14))","v":0.13400940860215049},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14))","v":0.10927500000000001},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX14-DV14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY14-DW14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ14-DX14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA14-DY14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB14-DZ14))","v":6.3498563218390841E-2},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC14-EA14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD14-EB14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE14-EC14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF14-ED14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG14-EE14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH14-EF14))","v":7.3008064516129012E-2},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI14-EG14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ14-EH14))","v":0.10299596774193548},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK14-EI14))","v":6.4771151178918962E-3},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL14-EJ14))","v":0.23068010752688176},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM14-EK14))","v":0.17624327956989244},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN14-EL14))","v":6.3336309523809614E-2},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO14-EM14))","v":7.5144010767160208E-2},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP14-EN14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ14-EO14))","v":1.1771505376344082E-2},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR14-EP14))","v":2.7284722222222252E-2},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS14-EQ14))","v":6.5005376344085986E-2},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT14-ER14))","v":7.3009408602150494E-2},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B14,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU14-ES14))","v":0},7809.3280762464419,26579.157499938708,24546.151294515672,{"$f":"IF(StagingTRM!$C17=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD14:BA14))/2","v":69046.041057590424},26579.157499938708,{"$f":"+IL14-'Status Quo'!K13","v":0},{"$f":"+IO14-SUM('Demand Revenues'!CC14:CZ14)/2","v":0}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB15)))","v":24.403826923076924},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF15)))","v":31.620999999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL15)))","v":34.755537037037037},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM15)))","v":19.298041666666666},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN15)))","v":24.403203703703703},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO15)))","v":28.484000000000002},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP15)))","v":34.358999999999995},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ15)))","v":32.237596153846155},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR15)))","v":31.621729166666668},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS15)))","v":30.038307692307693},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT15)))","v":26.415865384615383},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU15)))","v":17.950038461538458},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV15)))","v":32.276499999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW15)))","v":34.83788461538461},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX15)))","v":34.754557692307692},{"$f":"+IF(AND($D15=0,$E15=0),IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B15,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B15,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY15)))","v":19.296999999999997},{"$f":"IF($E15=1,F15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.279},{"$f":"IF($E15=1,G15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.710999999999999},{"$f":"IF($E15=1,H15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.59},{"$f":"IF($E15=1,I15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.916999999999998},{"$f":"IF($E15=1,J15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,K15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,L15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,M15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,N15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,O15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,P15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,Q15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"IF($E15=1,R15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.459999999999997},{"$f":"IF($E15=1,S15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.927},{"$f":"IF($E15=1,T15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.042999999999999},{"$f":"IF($E15=1,U15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.334999999999997},{"$f":"IF($E15=1,V15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.483999999999998},{"$f":"IF($E15=1,W15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.600999999999999},{"$f":"IF($E15=1,X15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.721},{"$f":"IF($E15=1,Y15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.576999999999998},{"$f":"IF($E15=1,Z15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.266999999999996},{"$f":"IF($E15=1,AA15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.847000000000001},{"$f":"IF($E15=1,AB15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.564999999999998},{"$f":"IF($E15=1,AC15,IF($D15=1,\"\",MAX(0,VLOOKUP($B15&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.428999999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.776387019230771},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.312849999999997},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.678284722222223},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.202932291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.757243055555559},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.040827499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.985545000000002},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.831925480769232},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331557291666666},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.596855769230768},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.268622596153843},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.681081730769229},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.854682499999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.147091346153847},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.71481971153846},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.168979999999998},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.459795731707317},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.521763513513513},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.170237179487177},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.468616071428571},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.213657051282052},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.420230529595017},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.63428488372093},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.493429878048783},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.576881944444445},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.32646483180428},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.953756578947369},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.56819512195122},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.305384374999999},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.455219512195121},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.487097560975609},{"$f":"+IF($D15=1,\"\",IF(AND($E15=0,ModelMode=\"Actuals\"),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E15=0,ModelMode=\"Forecast\"),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E15=1),VLOOKUP($B15&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E15=1),VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B15,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B15,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.224340625},{"$f":"IF($D15=1,\"\",(BB15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ15*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BC15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA15*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BD15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB15*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BE15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC15*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BF15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD15*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.849974137931031},{"$f":"IF($D15=1,\"\",(BG15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE15*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BH15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF15*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BI15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG15*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BJ15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH15*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BK15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI15*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BL15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ15*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.529748655913977},{"$f":"IF($D15=1,\"\",(BM15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK15*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555555},{"$f":"IF($D15=1,\"\",(BN15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.432513440860216},{"$f":"IF($D15=1,\"\",(BO15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.53845353675451},{"$f":"IF($D15=1,\"\",(BP15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.048940860215055},{"$f":"IF($D15=1,\"\",(BQ15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.037534946236558},{"$f":"IF($D15=1,\"\",(BR15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.865267857142857},{"$f":"IF($D15=1,\"\",(BS15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.277316285329743},{"$f":"IF($D15=1,\"\",(BT15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.024568055555555},{"$f":"IF($D15=1,\"\",(BU15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.427013440860215},{"$f":"IF($D15=1,\"\",(BV15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.388327777777778},{"$f":"IF($D15=1,\"\",(BW15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.756051075268818},{"$f":"IF($D15=1,\"\",(BX15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.528404569892473},{"$f":"IF($D15=1,\"\",(BY15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.526918055555551},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.1660000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":6.4509999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.8689999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.0940000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.6159999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.2640000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":4.6509999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.0269999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":9.5459999999999994},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":8.6440000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B15,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B15,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J18<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF($D15=1,\"\",MAX(F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15,0))","v":4.6274399038461524},{"$f":"IF($D15=1,\"\",MAX(G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15,0))","v":7.3081500000000013},{"$f":"IF($D15=1,\"\",MAX(K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15,0))","v":11.077252314814814},{"$f":"IF($D15=1,\"\",MAX(Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15,0))","v":4.6459606481481437},{"$f":"IF($D15=1,\"\",MAX(S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15,0))","v":5.4431725000000029},{"$f":"IF($D15=1,\"\",MAX(T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15,0))","v":6.3734549999999928},{"$f":"IF($D15=1,\"\",MAX(U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15,0))","v":5.4056706730769228},{"$f":"IF($D15=1,\"\",MAX(V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15,0))","v":7.2901718750000022},{"$f":"IF($D15=1,\"\",MAX(W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15,0))","v":7.4414519230769258},{"$f":"IF($D15=1,\"\",MAX(X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15,0))","v":6.1472427884615399},{"$f":"IF($D15=1,\"\",MAX(Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15,0))","v":12.4218175},{"$f":"IF($D15=1,\"\",MAX(AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15,0))","v":10.690793269230763},{"$f":"IF($D15=1,\"\",MAX(AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15,0))","v":11.039737980769232},{"$f":"IF($D15=1,\"\",MAX(AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15,0))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB15-DV15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC15-DW15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD15-DX15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE15-DY15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF15-DZ15))","v":1.6921500000000016},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG15-EA15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH15-EB15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ15-ED15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK15-EE15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL15-EF15))","v":2.4332523148148137},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN15-EH15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO15-EI15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP15-EJ15))","v":0.50445499999999299},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ15-EK15))","v":0.31167067307692253},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR15-EL15))","v":1.6741718750000025},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS15-EM15))","v":2.1774519230769256},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT15-EN15))","v":1.4962427884615401},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV15-EP15))","v":4.3948175000000003},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW15-EQ15))","v":1.1447932692307639},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX15-ER15))","v":2.3957379807692316},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY15-ES15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15))","v":6.9713134822167078},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15))","v":9.7710258620689672},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15))","v":14.22578838112306},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15))","v":1.7711236111111113},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15))","v":6.9706902628434868},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15))","v":7.945546463245492},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15))","v":9.3100591397849399},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15))","v":8.2000612076095969},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15))","v":9.7564613095238109},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15))","v":9.7609914069779506},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15))","v":8.3912973290598281},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15))","v":1.5230250206782436},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15))","v":14.88817222222222},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15))","v":14.081833540115792},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15))","v":14.226153122415219},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15))","v":1.7700819444444456},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX15-DV15))","v":1.8053134822167074},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY15-DW15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ15-DX15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA15-DY15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB15-DZ15))","v":4.1550258620689675},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC15-EA15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD15-EB15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE15-EC15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF15-ED15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG15-EE15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH15-EF15))","v":5.5817883811230598},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI15-EG15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ15-EH15))","v":1.8046902628434864},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK15-EI15))","v":1.4945464632454923},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL15-EJ15))","v":3.4410591397849402},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM15-EK15))","v":3.1060612076095966},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN15-EL15))","v":4.1404613095238112},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO15-EM15))","v":4.4969914069779504},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP15-EN15))","v":3.7402973290598283},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ15-EO15))","v":0},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR15-EP15))","v":6.8611722222222209},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS15-EQ15))","v":4.5358335401157923},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT15-ER15))","v":5.5821531224152192},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B15,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU15-ES15))","v":0},120152.89998875522,1051170.4725430643,752554.80122584559,{"$f":"IF(StagingTRM!$C18=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD15:BA15))/2","v":3057842.5229810188},1051170.4725430643,{"$f":"+IL15-'Status Quo'!K14","v":-1.1641532182693481E-10},{"$f":"+IO15-SUM('Demand Revenues'!CC15:CZ15)/2","v":0}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB17)))","v":12.041},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC17)))","v":14.25},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD17)))","v":14.631},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE17)))","v":15.545999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF17)))","v":13.715},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG17)))","v":13.254},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH17)))","v":12.167},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI17)))","v":10.667999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ17)))","v":10.882999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK17)))","v":11.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL17)))","v":11.057},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM17)))","v":10.851000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN17)))","v":11.128},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO17)))","v":13.348000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP17)))","v":13.717000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ17)))","v":14.566000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR17)))","v":13.737},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS17)))","v":12.269},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT17)))","v":11.18},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU17)))","v":9.6720000000000006},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV17)))","v":9.8819999999999997},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW17)))","v":10.371},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX17)))","v":10.051},{"$f":"+IF(AND($D17=0,$E17=0),IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B17,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B17,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY17)))","v":9.8390000000000004},{"$f":"IF($E17=1,F17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.888999999999999},{"$f":"IF($E17=1,G17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.257},{"$f":"IF($E17=1,H17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.15},{"$f":"IF($E17=1,I17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.279},{"$f":"IF($E17=1,J17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.537000000000001},{"$f":"IF($E17=1,K17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.612},{"$f":"IF($E17=1,L17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E17=1,M17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.335000000000001},{"$f":"IF($E17=1,N17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.605},{"$f":"IF($E17=1,O17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.516},{"$f":"IF($E17=1,P17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.988},{"$f":"IF($E17=1,Q17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.824},{"$f":"IF($E17=1,R17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.928000000000001},{"$f":"IF($E17=1,S17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.839},{"$f":"IF($E17=1,T17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.093999999999999},{"$f":"IF($E17=1,U17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.695},{"$f":"IF($E17=1,V17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.396000000000001},{"$f":"IF($E17=1,W17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.451000000000001},{"$f":"IF($E17=1,X17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.431000000000001},{"$f":"IF($E17=1,Y17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.103},{"$f":"IF($E17=1,Z17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.461},{"$f":"IF($E17=1,AA17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.271000000000001},{"$f":"IF($E17=1,AB17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.637},{"$f":"IF($E17=1,AC17,IF($D17=1,\"\",MAX(0,VLOOKUP($B17&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.553000000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.112853365384616},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5790775},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.284445},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.972197115384615},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.772475},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.903814903846154},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.097382211538463},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2517788461538455},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1532300000000006},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6908942307692296},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2928958333333327},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4497786458333337},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1712222222222213},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.648025000000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.347572500000002},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.979701923076922},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.178325520833333},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.905987980769229},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0989086538461539},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.247490384615384},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1437000000000008},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6820288461538446},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2841923076923063},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4231274999999997},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1546189024390241},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4472990654205606},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.125270348837208},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.728362804878047},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.885398648648648},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2455963302752284},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3885822368421046},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.511176829268293},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5168593750000001},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8918749999999998},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4563557692307683},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6129732142857138},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1033493589743602},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.493423676012462},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1676366279069761},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.7250548780487804},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2326631944444451},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.239076452599388},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3805427631578961},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4973475609756104},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4992031249999993},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8744420731707319},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5180091463414636},{"$f":"+IF($D17=1,\"\",IF(AND($E17=0,ModelMode=\"Actuals\"),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E17=0,ModelMode=\"Forecast\"),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E17=1),VLOOKUP($B17&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E17=1),VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B17,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B17,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5061718749999997},{"$f":"IF($D17=1,\"\",(BB17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ17*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2495456989247309},{"$f":"IF($D17=1,\"\",(BC17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA17*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629977808599168},{"$f":"IF($D17=1,\"\",(BD17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB17*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.28611693548387},{"$f":"IF($D17=1,\"\",(BE17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC17*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.982979838709676},{"$f":"IF($D17=1,\"\",(BF17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD17*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.96992528735632},{"$f":"IF($D17=1,\"\",(BG17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE17*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.174020188425303},{"$f":"IF($D17=1,\"\",(BH17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF17*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3758888888888894},{"$f":"IF($D17=1,\"\",(BI17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG17*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4844166666666663},{"$f":"IF($D17=1,\"\",(BJ17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH17*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4259541666666671},{"$f":"IF($D17=1,\"\",(BK17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI17*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8977782258064497},{"$f":"IF($D17=1,\"\",(BL17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ17*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5227338709677412},{"$f":"IF($D17=1,\"\",(BM17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK17*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5926027777777776},{"$f":"IF($D17=1,\"\",(BN17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3040497311827952},{"$f":"IF($D17=1,\"\",(BO17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6887642163661578},{"$f":"IF($D17=1,\"\",(BP17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.339645161290322},{"$f":"IF($D17=1,\"\",(BQ17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.985717741935483},{"$f":"IF($D17=1,\"\",(BR17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.344470238095239},{"$f":"IF($D17=1,\"\",(BS17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1723674293405111},{"$f":"IF($D17=1,\"\",(BT17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3733763888888895},{"$f":"IF($D17=1,\"\",(BU17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.475922043010752},{"$f":"IF($D17=1,\"\",(BV17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4128125000000002},{"$f":"IF($D17=1,\"\",(BW17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8851357526881714},{"$f":"IF($D17=1,\"\",(BX17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5055524193548377},{"$f":"IF($D17=1,\"\",(BY17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5711472222222218},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.29},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.758},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1040000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.2050000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.3859999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.0169999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":1.1950000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.59599999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.44900000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.498},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.19600000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B17,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B17,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J20<>0,0.5,1)","v":0.309},{"$f":"IF($D17=1,\"\",MAX(F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17,0))","v":1.9281466346153842},{"$f":"IF($D17=1,\"\",MAX(G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17,0))","v":2.6709224999999996},{"$f":"IF($D17=1,\"\",MAX(H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17,0))","v":2.3465550000000004},{"$f":"IF($D17=1,\"\",MAX(I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17,0))","v":2.5738028846153842},{"$f":"IF($D17=1,\"\",MAX(J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17,0))","v":1.9425249999999998},{"$f":"IF($D17=1,\"\",MAX(K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17,0))","v":2.3501850961538455},{"$f":"IF($D17=1,\"\",MAX(L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17,0))","v":2.069617788461537},{"$f":"IF($D17=1,\"\",MAX(M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17,0))","v":1.4162211538461538},{"$f":"IF($D17=1,\"\",MAX(N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17,0))","v":1.7297699999999985},{"$f":"IF($D17=1,\"\",MAX(O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17,0))","v":1.6801057692307708},{"$f":"IF($D17=1,\"\",MAX(P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17,0))","v":1.7641041666666677},{"$f":"IF($D17=1,\"\",MAX(Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17,0))","v":1.4012213541666672},{"$f":"IF($D17=1,\"\",MAX(R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17,0))","v":1.9567777777777788},{"$f":"IF($D17=1,\"\",MAX(S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17,0))","v":2.6999750000000002},{"$f":"IF($D17=1,\"\",MAX(T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17,0))","v":2.3694274999999987},{"$f":"IF($D17=1,\"\",MAX(U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17,0))","v":2.5862980769230788},{"$f":"IF($D17=1,\"\",MAX(V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17,0))","v":2.5586744791666671},{"$f":"IF($D17=1,\"\",MAX(W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17,0))","v":2.3630120192307711},{"$f":"IF($D17=1,\"\",MAX(X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17,0))","v":2.0810913461538458},{"$f":"IF($D17=1,\"\",MAX(Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17,0))","v":1.4245096153846166},{"$f":"IF($D17=1,\"\",MAX(Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17,0))","v":1.7382999999999988},{"$f":"IF($D17=1,\"\",MAX(AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17,0))","v":1.6889711538461558},{"$f":"IF($D17=1,\"\",MAX(AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17,0))","v":1.7668076923076939},{"$f":"IF($D17=1,\"\",MAX(AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17,0))","v":1.4158725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB17-DV17))","v":0.63814663461538412},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC17-DW17))","v":0.91292249999999964},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD17-DX17))","v":1.2425550000000003},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE17-DY17))","v":1.3688028846153841},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF17-DZ17))","v":0.55652499999999994},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG17-EA17))","v":1.3331850961538456},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH17-EB17))","v":0.87461778846153693},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI17-EC17))","v":0.82022115384615379},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ17-ED17))","v":1.2807699999999984},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK17-EE17))","v":1.1821057692307708},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL17-EF17))","v":1.5681041666666677},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM17-EG17))","v":1.0922213541666672},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN17-EH17))","v":0.6667777777777788},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO17-EI17))","v":0.94197500000000023},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP17-EJ17))","v":1.2654274999999986},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ17-EK17))","v":1.3812980769230787},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR17-EL17))","v":1.1726744791666672},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS17-EM17))","v":1.3460120192307712},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT17-EN17))","v":0.88609134615384577},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU17-EO17))","v":0.82850961538461665},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV17-EP17))","v":1.2892999999999988},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW17-EQ17))","v":1.1909711538461558},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX17-ER17))","v":1.5708076923076939},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY17-ES17))","v":1.1068725000000008},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17))","v":2.7914543010752695},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17))","v":3.6200221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17))","v":3.3448830645161305},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17))","v":3.5630201612903232},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17))","v":2.7450747126436799},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17))","v":3.079979811574697},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17))","v":2.7911111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17))","v":2.183583333333333},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17))","v":2.457045833333332},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17))","v":2.4732217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17))","v":2.5342661290322592},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17))","v":2.2583972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17))","v":2.8239502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17))","v":3.6592357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17))","v":3.3773548387096781},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17))","v":3.5802822580645177},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17))","v":3.3925297619047612},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17))","v":3.096632570659489},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17))","v":2.8066236111111103},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17))","v":2.1960779569892486},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17))","v":2.4691874999999994},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17))","v":2.4858642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17))","v":2.5454475806451624},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17))","v":2.2678527777777786},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX17-DV17))","v":1.5014543010752694},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY17-DW17))","v":1.8620221914008317},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ17-DX17))","v":2.2408830645161304},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA17-DY17))","v":2.3580201612903231},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB17-DZ17))","v":1.35907471264368},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC17-EA17))","v":2.0629798115746971},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD17-EB17))","v":1.5961111111111104},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE17-EC17))","v":1.5875833333333329},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF17-ED17))","v":2.0080458333333322},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG17-EE17))","v":1.9752217741935507},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH17-EF17))","v":2.3382661290322591},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI17-EG17))","v":1.9493972222222233},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ17-EH17))","v":1.5339502688172049},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK17-EI17))","v":1.9012357836338429},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL17-EJ17))","v":2.273354838709678},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM17-EK17))","v":2.3752822580645176},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN17-EL17))","v":2.0065297619047611},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO17-EM17))","v":2.0796325706594891},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP17-EN17))","v":1.6116236111111102},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ17-EO17))","v":1.6000779569892485},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR17-EP17))","v":2.0201874999999996},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS17-EQ17))","v":1.9878642473118291},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT17-ER17))","v":2.3494475806451622},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B17,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU17-ES17))","v":1.9588527777777787},131119.61873538999,330642.41480925074,233014.29873538998,{"$f":"IF(StagingTRM!$C20=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD17:BA17))/2","v":1328852.1269772053},330642.41480925074,{"$f":"+IL17-'Status Quo'!K16","v":0},{"$f":"+IO17-SUM('Demand Revenues'!CC17:CZ17)/2","v":0}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB26)))","v":30.859000000000002},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC26)))","v":33.323},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD26)))","v":37.832999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE26)))","v":40.134999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF26)))","v":35.338000000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG26)))","v":32.369},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH26)))","v":29.916},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI26)))","v":27.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ26)))","v":31.478999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK26)))","v":34.631999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL26)))","v":33.707999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM26)))","v":29.337},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN26)))","v":30.831999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO26)))","v":33.308},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP26)))","v":37.835999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ26)))","v":40.153999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR26)))","v":35.332999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS26)))","v":32.348999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT26)))","v":29.882999999999999},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU26)))","v":27.288},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV26)))","v":31.453999999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW26)))","v":34.622999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX26)))","v":33.693999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B26,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B26,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY26)))","v":29.298000000000002},{"$f":"IF($E26=1,F26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.372999999999998},{"$f":"IF($E26=1,G26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.012999999999998},{"$f":"IF($E26=1,H26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.992999999999999},{"$f":"IF($E26=1,I26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":45.842999999999996},{"$f":"IF($E26=1,J26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.079000000000001},{"$f":"IF($E26=1,K26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.131},{"$f":"IF($E26=1,L26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.654},{"$f":"IF($E26=1,M26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.265000000000001},{"$f":"IF($E26=1,N26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.227},{"$f":"IF($E26=1,O26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.564999999999998},{"$f":"IF($E26=1,P26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.265000000000001},{"$f":"IF($E26=1,Q26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.986000000000001},{"$f":"IF($E26=1,R26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.132999999999999},{"$f":"IF($E26=1,S26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.373999999999995},{"$f":"IF($E26=1,T26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":38.462999999999994},{"$f":"IF($E26=1,U26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.234999999999999},{"$f":"IF($E26=1,V26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.221999999999994},{"$f":"IF($E26=1,W26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.322999999999993},{"$f":"IF($E26=1,X26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.242999999999999},{"$f":"IF($E26=1,Y26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.286999999999999},{"$f":"IF($E26=1,Z26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.606999999999999},{"$f":"IF($E26=1,AA26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.765999999999998},{"$f":"IF($E26=1,AB26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.701999999999998},{"$f":"IF($E26=1,AC26,IF($D26=1,\"\",MAX(0,VLOOKUP($B26&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.898999999999994},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.756829326923079},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.854130000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.496139999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.018206730769229},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.627549999999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.297959134615386},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.331740384615387},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.783855769230772},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.826550000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.955221153846153},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.336606481481478},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.833585937500001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.623717592592591},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.772970000000001},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.419090000000004},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.043278846153846},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.794872395833334},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.274074519230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.283201923076923},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.716031249999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.761145000000003},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.931980769230769},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.255526442307691},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.730149999999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.593935975609757},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.888542056074765},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.357186046511625},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.632515243902439},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.207070945945944},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.468908256880734},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.017157894736844},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.312871951219513},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.286234374999999},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.693085365853658},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.89447435897436},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.342964285714285},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.572445512820511},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.789295950155761},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.260171511627906},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.630478658536582},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.746322916666667},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.411874617737002},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.945388157894737},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.221874999999997},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.187959374999998},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.635960365853656},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.866783536585366},{"$f":"+IF($D26=1,\"\",IF(AND($E26=0,ModelMode=\"Actuals\"),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E26=0,ModelMode=\"Forecast\"),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E26=1),VLOOKUP($B26&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E26=1),VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B26,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B26,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.179103125000001},{"$f":"IF($D26=1,\"\",(BB26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ26*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.598994623655916},{"$f":"IF($D26=1,\"\",(BC26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA26*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.643375866851596},{"$f":"IF($D26=1,\"\",(BD26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB26*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.657698924731179},{"$f":"IF($D26=1,\"\",(BE26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC26*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.084729838709674},{"$f":"IF($D26=1,\"\",(BF26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD26*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.32228879310345},{"$f":"IF($D26=1,\"\",(BG26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE26*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.732549125168237},{"$f":"IF($D26=1,\"\",(BH26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF26*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.510027777777779},{"$f":"IF($D26=1,\"\",(BI26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG26*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.812776881720431},{"$f":"IF($D26=1,\"\",(BJ26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH26*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.919743055555557},{"$f":"IF($D26=1,\"\",(BK26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI26*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.635354838709677},{"$f":"IF($D26=1,\"\",(BL26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ26*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.054422043010749},{"$f":"IF($D26=1,\"\",(BM26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK26*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.804629166666665},{"$f":"IF($D26=1,\"\",(BN26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.505442204301072},{"$f":"IF($D26=1,\"\",(BO26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.554163661581136},{"$f":"IF($D26=1,\"\",(BP26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.571418010752691},{"$f":"IF($D26=1,\"\",(BQ26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.097850806451611},{"$f":"IF($D26=1,\"\",(BR26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.202636904761903},{"$f":"IF($D26=1,\"\",(BS26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.69407537012113},{"$f":"IF($D26=1,\"\",(BT26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.451680555555555},{"$f":"IF($D26=1,\"\",(BU26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.73473655913978},{"$f":"IF($D26=1,\"\",(BV26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.839729166666665},{"$f":"IF($D26=1,\"\",(BW26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.597176075268816},{"$f":"IF($D26=1,\"\",(BX26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.998123655913979},{"$f":"IF($D26=1,\"\",(BY26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.707462499999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5910000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.84},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.3260000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.8959999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.1319999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.1739999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.036},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":5.2670000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":7.444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":4.5659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B26,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B26,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J29<>0,0.5,1)","v":3.5670000000000002},{"$f":"IF($D26=1,\"\",MAX(F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26,0))","v":4.1021706730769232},{"$f":"IF($D26=1,\"\",MAX(G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26,0))","v":5.468869999999999},{"$f":"IF($D26=1,\"\",MAX(H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26,0))","v":5.3368600000000015},{"$f":"IF($D26=1,\"\",MAX(I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26,0))","v":7.1167932692307687},{"$f":"IF($D26=1,\"\",MAX(J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26,0))","v":5.7104500000000016},{"$f":"IF($D26=1,\"\",MAX(K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26,0))","v":5.0710408653846137},{"$f":"IF($D26=1,\"\",MAX(L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26,0))","v":5.5842596153846138},{"$f":"IF($D26=1,\"\",MAX(M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26,0))","v":5.5531442307692274},{"$f":"IF($D26=1,\"\",MAX(N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26,0))","v":8.6524499999999982},{"$f":"IF($D26=1,\"\",MAX(O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26,0))","v":10.676778846153844},{"$f":"IF($D26=1,\"\",MAX(P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26,0))","v":10.37139351851852},{"$f":"IF($D26=1,\"\",MAX(Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26,0))","v":5.5034140624999992},{"$f":"IF($D26=1,\"\",MAX(R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26,0))","v":5.2082824074074061},{"$f":"IF($D26=1,\"\",MAX(S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26,0))","v":5.535029999999999},{"$f":"IF($D26=1,\"\",MAX(T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26,0))","v":5.4169099999999943},{"$f":"IF($D26=1,\"\",MAX(U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26,0))","v":7.1107211538461499},{"$f":"IF($D26=1,\"\",MAX(V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26,0))","v":4.5381276041666645},{"$f":"IF($D26=1,\"\",MAX(W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26,0))","v":5.0749254807692274},{"$f":"IF($D26=1,\"\",MAX(X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26,0))","v":5.5997980769230757},{"$f":"IF($D26=1,\"\",MAX(Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26,0))","v":5.5719687500000035},{"$f":"IF($D26=1,\"\",MAX(Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26,0))","v":8.6928549999999944},{"$f":"IF($D26=1,\"\",MAX(AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26,0))","v":10.691019230769228},{"$f":"IF($D26=1,\"\",MAX(AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26,0))","v":9.4384735576923049},{"$f":"IF($D26=1,\"\",MAX(AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26,0))","v":6.5678500000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB26-DV26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC26-DW26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD26-DX26))","v":2.0108600000000014},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE26-DY26))","v":3.2207932692307688},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF26-DZ26))","v":1.9184500000000018},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG26-EA26))","v":0.93904086538461407},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH26-EB26))","v":2.4102596153846139},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI26-EC26))","v":2.5171442307692273},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ26-ED26))","v":3.3854499999999978},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK26-EE26))","v":3.2327788461538445},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL26-EF26))","v":5.8053935185185201},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM26-EG26))","v":1.936414062499999},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN26-EH26))","v":0.61728240740740592},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO26-EI26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP26-EJ26))","v":2.0909099999999943},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ26-EK26))","v":3.21472115384615},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR26-EL26))","v":0.74612760416666468},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS26-EM26))","v":0.94292548076922778},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT26-EN26))","v":2.4257980769230758},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU26-EO26))","v":2.5359687500000034},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV26-EP26))","v":3.4258549999999941},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW26-EQ26))","v":3.2470192307692285},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX26-ER26))","v":4.8724735576923051},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY26-ES26))","v":3.0008500000000033},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26))","v":7.2600053763440862},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26))","v":7.6796241331484048},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26))","v":8.1753010752688198},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26))","v":9.0502701612903245},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26))","v":8.015711206896551},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26))","v":7.6364508748317625},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26))","v":7.4059722222222213},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26))","v":7.5242231182795685},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26))","v":11.559256944444442},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26))","v":12.996645161290321},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26))","v":12.653577956989249},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26))","v":8.532370833333335},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26))","v":7.3265577956989247},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26))","v":7.7538363384188642},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26))","v":8.2645819892473078},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26))","v":9.0561491935483858},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26))","v":7.1303630952380956},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26))","v":7.6549246298788667},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26))","v":7.4313194444444441},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26))","v":7.5532634408602206},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26))","v":11.614270833333332},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26))","v":13.025823924731181},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26))","v":12.695876344086017},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26))","v":8.5905375000000035},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX26-DV26))","v":2.669005376344086},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY26-DW26))","v":1.8396241331484049},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ26-DX26))","v":4.8493010752688193},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA26-DY26))","v":5.1542701612903246},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB26-DZ26))","v":4.2237112068965512},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC26-EA26))","v":3.5044508748317629},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD26-EB26))","v":4.2319722222222218},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE26-EC26))","v":4.4882231182795689},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF26-ED26))","v":6.2922569444444418},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG26-EE26))","v":5.5526451612903207},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH26-EF26))","v":8.0875779569892501},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI26-EG26))","v":4.9653708333333348},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ26-EH26))","v":2.7355577956989245},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK26-EI26))","v":1.9138363384188644},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL26-EJ26))","v":4.9385819892473073},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM26-EK26))","v":5.1601491935483859},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN26-EL26))","v":3.3383630952380958},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO26-EM26))","v":3.522924629878867},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP26-EN26))","v":4.2573194444444447},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ26-EO26))","v":4.517263440860221},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR26-EP26))","v":6.3472708333333321},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS26-EQ26))","v":5.5818239247311814},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT26-ER26))","v":8.1298763440860178},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B26,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU26-ES26))","v":5.0235375000000033},274760.41958179302,1063286.7610732059,780524.14202169678,{"$f":"IF(StagingTRM!$C29=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD26:BA26))/2","v":3580449.5487703644},1063286.7610732059,{"$f":"+IL26-'Status Quo'!K25","v":0},{"$f":"+IO26-SUM('Demand Revenues'!CC26:CZ26)/2","v":0}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB35)))","v":5.8250000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC35)))","v":6.4119999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD35)))","v":7.3739999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE35)))","v":7.49},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF35)))","v":6.9320000000000004},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG35)))","v":6.69},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH35)))","v":6.38},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI35)))","v":5.3970000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ35)))","v":4.7110000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK35)))","v":4.5439999999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL35)))","v":4.5759999999999996},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM35)))","v":5.0270000000000001},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN35)))","v":5.8369999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO35)))","v":6.4249999999999998},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP35)))","v":7.3890000000000002},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ35)))","v":7.5049999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR35)))","v":6.9450000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS35)))","v":6.7039999999999997},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT35)))","v":6.3920000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU35)))","v":5.4080000000000004},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV35)))","v":4.7210000000000001},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW35)))","v":4.5529999999999999},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX35)))","v":4.5860000000000003},{"$f":"+IF(AND($D35=0,$E35=0),IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B35,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B35,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D35=1,\"\",IF($E35=1,IF(BlockShape=\"Yes\",VLOOKUP($B35,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY35)))","v":5.0369999999999999},{"$f":"IF($E35=1,F35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.06},{"$f":"IF($E35=1,G35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.31},{"$f":"IF($E35=1,H35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.28},{"$f":"IF($E35=1,I35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.93},{"$f":"IF($E35=1,J35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.9569999999999999},{"$f":"IF($E35=1,K35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8179999999999996},{"$f":"IF($E35=1,L35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7750000000000004},{"$f":"IF($E35=1,M35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7719999999999998},{"$f":"IF($E35=1,N35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7759999999999998},{"$f":"IF($E35=1,O35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9420000000000002},{"$f":"IF($E35=1,P35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.544},{"$f":"IF($E35=1,Q35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3149999999999999},{"$f":"IF($E35=1,R35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.2709999999999999},{"$f":"IF($E35=1,S35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.2679999999999998},{"$f":"IF($E35=1,T35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.4269999999999996},{"$f":"IF($E35=1,U35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6980000000000004},{"$f":"IF($E35=1,V35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.968},{"$f":"IF($E35=1,W35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.8289999999999997},{"$f":"IF($E35=1,X35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.7839999999999998},{"$f":"IF($E35=1,Y35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7789999999999999},{"$f":"IF($E35=1,Z35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.7829999999999999},{"$f":"IF($E35=1,AA35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.9489999999999998},{"$f":"IF($E35=1,AB35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.55},{"$f":"IF($E35=1,AC35,IF($D35=1,\"\",MAX(0,VLOOKUP($B35&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.3220000000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0243124999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4939049999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3769349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4099951923076919},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0343349999999996},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.685209134615385},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0054495192307691},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5576442307692306},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4844774999999997},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4487283653846155},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4682569444444447},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4678411458333334},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0152685185185186},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5028825000000001},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3876750000000007},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4208533653846152},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0451874999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6946081730769231},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0134447115384617},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5647427884615386},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4914299999999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4556081730769228},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4935745192307692},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4551799999999999},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2684176829268292},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7694205607476632},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5687819767441864},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5976585365853655},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3275506756756759},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0138990825688072},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3956809210526315},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8709817073170734},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6967218750000002},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6114908536585366},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5863173076923078},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6469702380952378},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2597628205128206},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7769532710280376},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5779069767441856},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.606887195121951},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3364513888888885},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0219510703363914},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4024572368421051},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8767134146341462},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7021031249999998},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.616701219512195},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6113140243902437},{"$f":"+IF($D35=1,\"\",IF(AND($E35=0,ModelMode=\"Actuals\"),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E35=0,ModelMode=\"Forecast\"),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E35=1),VLOOKUP($B35&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E35=1),VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B35,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B35,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6356656250000001},{"$f":"IF($D35=1,\"\",(BB35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ35*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6910685483870966},{"$f":"IF($D35=1,\"\",(BC35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA35*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1713536754507627},{"$f":"IF($D35=1,\"\",(BD35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB35*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0032728494623653},{"$f":"IF($D35=1,\"\",(BE35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC35*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0518682795698924},{"$f":"IF($D35=1,\"\",(BF35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD35*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7337485632183913},{"$f":"IF($D35=1,\"\",(BG35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE35*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3897604306864073},{"$f":"IF($D35=1,\"\",(BH35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF35*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7479916666666666},{"$f":"IF($D35=1,\"\",(BI35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG35*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2549220430107528},{"$f":"IF($D35=1,\"\",(BJ35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH35*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1343638888888892},{"$f":"IF($D35=1,\"\",(BK35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI35*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.079623655913978},{"$f":"IF($D35=1,\"\",(BL35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ35*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0984112903225802},{"$f":"IF($D35=1,\"\",(BM35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK35*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0847680555555552},{"$f":"IF($D35=1,\"\",(BN35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL35*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6984435483870963},{"$f":"IF($D35=1,\"\",(BO35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM35*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1796879334257975},{"$f":"IF($D35=1,\"\",(BP35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN35*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0132661290322575},{"$f":"IF($D35=1,\"\",(BQ35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO35*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0620080645161289},{"$f":"IF($D35=1,\"\",(BR35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP35*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7414434523809526},{"$f":"IF($D35=1,\"\",(BS35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ35*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3985666218035},{"$f":"IF($D35=1,\"\",(BT35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR35*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7554722222222221},{"$f":"IF($D35=1,\"\",(BU35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS35*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.261418010752688},{"$f":"IF($D35=1,\"\",(BV35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT35*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1406180555555556},{"$f":"IF($D35=1,\"\",(BW35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU35*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0857674731182794},{"$f":"IF($D35=1,\"\",(BX35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV35*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1046209677419352},{"$f":"IF($D35=1,\"\",(BY35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW35*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0909513888888887},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.272},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.373},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.359},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2190000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2649999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.196},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":1.2769999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.78},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.58499999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.47599999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B35,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B35,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J38<>0,0.5,1)","v":0.97899999999999998},{"$f":"IF($D35=1,\"\",MAX(F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35,0))","v":1.8006875000000004},{"$f":"IF($D35=1,\"\",MAX(G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35,0))","v":1.9180950000000001},{"$f":"IF($D35=1,\"\",MAX(H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35,0))","v":1.9970650000000001},{"$f":"IF($D35=1,\"\",MAX(I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35,0))","v":2.0800048076923083},{"$f":"IF($D35=1,\"\",MAX(J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35,0))","v":1.8976650000000008},{"$f":"IF($D35=1,\"\",MAX(K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35,0))","v":2.0047908653846154},{"$f":"IF($D35=1,\"\",MAX(L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35,0))","v":2.3745504807692308},{"$f":"IF($D35=1,\"\",MAX(M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35,0))","v":1.8393557692307696},{"$f":"IF($D35=1,\"\",MAX(N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35,0))","v":1.2265225000000006},{"$f":"IF($D35=1,\"\",MAX(O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35,0))","v":1.0952716346153841},{"$f":"IF($D35=1,\"\",MAX(P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35,0))","v":1.107743055555555},{"$f":"IF($D35=1,\"\",MAX(Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35,0))","v":1.5591588541666668},{"$f":"IF($D35=1,\"\",MAX(R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35,0))","v":1.8217314814814811},{"$f":"IF($D35=1,\"\",MAX(S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35,0))","v":1.9221174999999997},{"$f":"IF($D35=1,\"\",MAX(T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35,0))","v":2.0013249999999996},{"$f":"IF($D35=1,\"\",MAX(U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35,0))","v":2.0841466346153847},{"$f":"IF($D35=1,\"\",MAX(V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35,0))","v":1.8998125000000003},{"$f":"IF($D35=1,\"\",MAX(W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35,0))","v":2.0093918269230766},{"$f":"IF($D35=1,\"\",MAX(X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35,0))","v":2.3785552884615386},{"$f":"IF($D35=1,\"\",MAX(Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35,0))","v":1.8432572115384618},{"$f":"IF($D35=1,\"\",MAX(Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35,0))","v":1.2295700000000003},{"$f":"IF($D35=1,\"\",MAX(AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35,0))","v":1.0973918269230771},{"$f":"IF($D35=1,\"\",MAX(AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35,0))","v":1.0924254807692311},{"$f":"IF($D35=1,\"\",MAX(AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35,0))","v":1.58182},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB35-DV35))","v":0.52868750000000042},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC35-DW35))","v":0.54509500000000011},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD35-DX35))","v":0.6380650000000001},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE35-DY35))","v":0.86100480769230825},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF35-DZ35))","v":0.66766500000000084},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG35-EA35))","v":0.73979086538461547},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH35-EB35))","v":1.1785504807692309},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI35-EC35))","v":0.56235576923076969},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ35-ED35))","v":0.4465225000000006},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK35-EE35))","v":0.51027163461538416},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL35-EF35))","v":0.63174305555555499},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM35-EG35))","v":0.58015885416666679},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN35-EH35))","v":0.5497314814814811},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO35-EI35))","v":0.5491174999999997},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP35-EJ35))","v":0.64232499999999959},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ35-EK35))","v":0.86514663461538466},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR35-EL35))","v":0.66981250000000037},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS35-EM35))","v":0.7443918269230767},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT35-EN35))","v":1.1825552884615387},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU35-EO35))","v":0.56625721153846187},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV35-EP35))","v":0.44957000000000025},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW35-EQ35))","v":0.51239182692307716},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX35-ER35))","v":0.61642548076923109},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY35-ES35))","v":0.60282000000000002},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35))","v":2.1339314516129035},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35))","v":2.2406463245492372},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35))","v":2.3707271505376344},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35))","v":2.4381317204301078},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35))","v":2.1982514367816091},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35))","v":2.3002395693135931},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35))","v":2.6320083333333333},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35))","v":2.1420779569892474},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35))","v":1.5766361111111111},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35))","v":1.4643763440860216},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35))","v":1.4775887096774194},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35))","v":1.9422319444444449},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35))","v":2.1385564516129034},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35))","v":2.2453120665742023},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35))","v":2.3757338709677427},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35))","v":2.4429919354838709},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35))","v":2.2035565476190477},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35))","v":2.3054333781964997},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35))","v":2.6365277777777782},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35))","v":2.1465819892473124},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35))","v":1.5803819444444445},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35))","v":1.4672325268817206},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35))","v":1.4813790322580651},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35))","v":1.9460486111111113},{"$f":"IF($D35=1,\"\",MAX(0,F35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX35-DV35))","v":0.86193145161290352},{"$f":"IF($D35=1,\"\",MAX(0,G35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY35-DW35))","v":0.86764632454923718},{"$f":"IF($D35=1,\"\",MAX(0,H35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ35-DX35))","v":1.0117271505376344},{"$f":"IF($D35=1,\"\",MAX(0,I35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA35-DY35))","v":1.2191317204301078},{"$f":"IF($D35=1,\"\",MAX(0,J35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB35-DZ35))","v":0.96825143678160908},{"$f":"IF($D35=1,\"\",MAX(0,K35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC35-EA35))","v":1.0352395693135932},{"$f":"IF($D35=1,\"\",MAX(0,L35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD35-EB35))","v":1.4360083333333333},{"$f":"IF($D35=1,\"\",MAX(0,M35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE35-EC35))","v":0.8650779569892475},{"$f":"IF($D35=1,\"\",MAX(0,N35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF35-ED35))","v":0.7966361111111111},{"$f":"IF($D35=1,\"\",MAX(0,O35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG35-EE35))","v":0.87937634408602161},{"$f":"IF($D35=1,\"\",MAX(0,P35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH35-EF35))","v":1.0015887096774194},{"$f":"IF($D35=1,\"\",MAX(0,Q35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI35-EG35))","v":0.96323194444444493},{"$f":"IF($D35=1,\"\",MAX(0,R35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ35-EH35))","v":0.8665564516129034},{"$f":"IF($D35=1,\"\",MAX(0,S35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK35-EI35))","v":0.87231206657420235},{"$f":"IF($D35=1,\"\",MAX(0,T35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL35-EJ35))","v":1.0167338709677427},{"$f":"IF($D35=1,\"\",MAX(0,U35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM35-EK35))","v":1.2239919354838709},{"$f":"IF($D35=1,\"\",MAX(0,V35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN35-EL35))","v":0.97355654761904775},{"$f":"IF($D35=1,\"\",MAX(0,W35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO35-EM35))","v":1.0404333781964998},{"$f":"IF($D35=1,\"\",MAX(0,X35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP35-EN35))","v":1.4405277777777783},{"$f":"IF($D35=1,\"\",MAX(0,Y35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ35-EO35))","v":0.86958198924731245},{"$f":"IF($D35=1,\"\",MAX(0,Z35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR35-EP35))","v":0.80038194444444444},{"$f":"IF($D35=1,\"\",MAX(0,AA35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS35-EQ35))","v":0.8822325268817206},{"$f":"IF($D35=1,\"\",MAX(0,AB35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT35-ER35))","v":1.0053790322580651},{"$f":"IF($D35=1,\"\",MAX(0,AC35-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B35,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU35-ES35))","v":0.96704861111111129},73884.710965095263,233366.07044304282,193898.19096509524,{"$f":"IF(StagingTRM!$C38=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD35:BA35))/2","v":512205.06105469138},233366.07044304282,{"$f":"+IL35-'Status Quo'!K34","v":0},{"$f":"+IO35-SUM('Demand Revenues'!CC35:CZ35)/2","v":0}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB44)))","v":31.7585838032673},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC44)))","v":32.771687031388197},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD44)))","v":35.202285661452898},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE44)))","v":34.437018581856101},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF44)))","v":33.948830962113298},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG44)))","v":34.866515718049698},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH44)))","v":34.003367236751203},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI44)))","v":25.636447166492896},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ44)))","v":33.212591254501199},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK44)))","v":30.610683183872101},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL44)))","v":30.9933167236705},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM44)))","v":31.631039290001102},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN44)))","v":30.939207101704898},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO44)))","v":31.926172099401398},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP44)))","v":34.294060883817401},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ44)))","v":33.548537821125798},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR44)))","v":34.2541221483161},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS44)))","v":33.966953860348397},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT44)))","v":33.126074752267101},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU44)))","v":24.975022600171403},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV44)))","v":32.355700920819103},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW44)))","v":29.820922507667301},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX44)))","v":30.193684039013199},{"$f":"+IF(AND($D44=0,$E44=0),IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B44,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B44,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D44=1,\"\",IF($E44=1,IF(BlockShape=\"Yes\",VLOOKUP($B44,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY44)))","v":30.814953257922902},{"$f":"IF($E44=1,F44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.7585838032673},{"$f":"IF($E44=1,G44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.771687031388197},{"$f":"IF($E44=1,H44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.202285661452898},{"$f":"IF($E44=1,I44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.437018581856101},{"$f":"IF($E44=1,J44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.948830962113298},{"$f":"IF($E44=1,K44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.866515718049698},{"$f":"IF($E44=1,L44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.003367236751203},{"$f":"IF($E44=1,M44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.636447166492896},{"$f":"IF($E44=1,N44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.212591254501199},{"$f":"IF($E44=1,O44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.610683183872101},{"$f":"IF($E44=1,P44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.9933167236705},{"$f":"IF($E44=1,Q44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.631039290001102},{"$f":"IF($E44=1,R44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.939207101704898},{"$f":"IF($E44=1,S44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.926172099401398},{"$f":"IF($E44=1,T44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.294060883817401},{"$f":"IF($E44=1,U44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.548537821125798},{"$f":"IF($E44=1,V44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":34.2541221483161},{"$f":"IF($E44=1,W44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.966953860348397},{"$f":"IF($E44=1,X44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":33.126074752267101},{"$f":"IF($E44=1,Y44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.975022600171403},{"$f":"IF($E44=1,Z44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":32.355700920819103},{"$f":"IF($E44=1,AA44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.820922507667301},{"$f":"IF($E44=1,AB44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.193684039013199},{"$f":"IF($E44=1,AC44,IF($D44=1,\"\",MAX(0,VLOOKUP($B44&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.814953257922902},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.7585838032673},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.771687031388197},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.202285661452898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.437018581856101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.948830962113298},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.866515718049698},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.003367236751203},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.636447166492896},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212591254501199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.610683183872101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.9933167236705},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.631039290001102},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.939207101704898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.926172099401398},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.294060883817401},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.548537821125798},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.2541221483161},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.966953860348397},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.126074752267101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.975022600171403},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.355700920819103},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.820922507667301},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.193684039013199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.814953257922902},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.7585838032673},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.771687031388197},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.202285661452898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.437018581856101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.948830962113298},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.866515718049698},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.003367236751203},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.6364471664929},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212591254501199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.610683183872101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.993316723670503},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.631039290001098},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.939207101704898},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.926172099401398},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.294060883817501},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.548537821125798},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.2541221483161},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.966953860348397},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.126074752267101},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.9750226001714},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.355700920819103},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.820922507667301},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.193684039013199},{"$f":"+IF($D44=1,\"\",IF(AND($E44=0,ModelMode=\"Actuals\"),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E44=0,ModelMode=\"Forecast\"),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E44=1),VLOOKUP($B44&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E44=1),VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B44,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B44,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.814953257922902},{"$f":"IF($D44=1,\"\",(BB44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ44*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.758583803267296},{"$f":"IF($D44=1,\"\",(BC44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA44*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.771687031388197},{"$f":"IF($D44=1,\"\",(BD44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB44*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.202285661452898},{"$f":"IF($D44=1,\"\",(BE44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC44*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.437018581856101},{"$f":"IF($D44=1,\"\",(BF44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD44*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.948830962113298},{"$f":"IF($D44=1,\"\",(BG44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE44*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.866515718049698},{"$f":"IF($D44=1,\"\",(BH44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF44*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.003367236751203},{"$f":"IF($D44=1,\"\",(BI44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG44*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.6364471664929},{"$f":"IF($D44=1,\"\",(BJ44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH44*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.212591254501199},{"$f":"IF($D44=1,\"\",(BK44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI44*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.610683183872101},{"$f":"IF($D44=1,\"\",(BL44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ44*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.9933167236705},{"$f":"IF($D44=1,\"\",(BM44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK44*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.631039290001102},{"$f":"IF($D44=1,\"\",(BN44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL44*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.939207101704898},{"$f":"IF($D44=1,\"\",(BO44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM44*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.926172099401398},{"$f":"IF($D44=1,\"\",(BP44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN44*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.294060883817444},{"$f":"IF($D44=1,\"\",(BQ44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO44*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.548537821125798},{"$f":"IF($D44=1,\"\",(BR44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP44*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.2541221483161},{"$f":"IF($D44=1,\"\",(BS44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ44*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.966953860348397},{"$f":"IF($D44=1,\"\",(BT44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR44*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.126074752267101},{"$f":"IF($D44=1,\"\",(BU44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS44*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.9750226001714},{"$f":"IF($D44=1,\"\",(BV44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT44*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.355700920819103},{"$f":"IF($D44=1,\"\",(BW44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU44*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.820922507667301},{"$f":"IF($D44=1,\"\",(BX44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV44*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.193684039013199},{"$f":"IF($D44=1,\"\",(BY44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW44*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.814953257922905},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.59650000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":8.3500000000000005E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.65949999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.441},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.92849999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2455000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":3.7955000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.59650000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":8.3500000000000005E-2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.65949999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.441},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0.92849999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":1.2455000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":2.3149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":3.7955000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B44,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B44,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J47<>0,0.5,1)","v":0},{"$f":"IF($D44=1,\"\",MAX(F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44,0))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB44-DV44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC44-DW44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD44-DX44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE44-DY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF44-DZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG44-EA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH44-EB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI44-EC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ44-ED44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK44-EE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL44-EF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM44-EG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN44-EH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO44-EI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP44-EJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ44-EK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR44-EL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS44-EM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT44-EN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU44-EO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW44-EQ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX44-ER44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY44-ES44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44))","v":3.5527136788005009E-15},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44))","v":3.5527136788005009E-15},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,F44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX44-DV44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,G44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY44-DW44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,H44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ44-DX44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,I44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA44-DY44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,J44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB44-DZ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,K44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC44-EA44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,L44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD44-EB44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,M44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE44-EC44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,N44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF44-ED44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,O44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG44-EE44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,P44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH44-EF44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Q44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI44-EG44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,R44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ44-EH44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,S44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK44-EI44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,T44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL44-EJ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,U44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM44-EK44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,V44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN44-EL44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,W44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO44-EM44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,X44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP44-EN44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Y44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ44-EO44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,Z44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR44-EP44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AA44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS44-EQ44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AB44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT44-ER44))","v":0},{"$f":"IF($D44=1,\"\",MAX(0,AC44-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B44,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU44-ES44))","v":0},0,2.5437429940211587E-11,0,{"$f":"IF(StagingTRM!$C47=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD44:BA44))/2","v":3483719.7840054976},2.5437429940211587E-11,{"$f":"+IL44-'Status Quo'!K43","v":0},{"$f":"+IO44-SUM('Demand Revenues'!CC44:CZ44)/2","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB53)))","v":244.163475939981},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC53)))","v":261.05903521788201},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD53)))","v":270.63903357202702},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE53)))","v":267.697304946244},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF53)))","v":248.42391050145901},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG53)))","v":247.437782230051},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH53)))","v":249.262472224671},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI53)))","v":238.280018688415},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ53)))","v":237.103327238102},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK53)))","v":241.22174731419801},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL53)))","v":241.22174731419801},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM53)))","v":243.18289973138599},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN53)))","v":262.80280163896799},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO53)))","v":280.98816001984699},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP53)))","v":291.29949097331303},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ53)))","v":288.13319215838601},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR53)))","v":276.93806420560702},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS53)))","v":266.32706694171998},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT53)))","v":268.29105291817501},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU53)))","v":256.47020400911299},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV53)))","v":255.20368448314201},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW53)))","v":259.63650282404001},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX53)))","v":259.63650282404001},{"$f":"+IF(AND($D53=0,$E53=0),IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B53,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B53,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D53=1,\"\",IF($E53=1,IF(BlockShape=\"Yes\",VLOOKUP($B53,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY53)))","v":261.747368700658},{"$f":"IF($E53=1,F53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":244.163475939981},{"$f":"IF($E53=1,G53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":261.05903521788201},{"$f":"IF($E53=1,H53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":270.63903357202702},{"$f":"IF($E53=1,I53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":267.697304946244},{"$f":"IF($E53=1,J53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":248.42391050145901},{"$f":"IF($E53=1,K53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":247.437782230051},{"$f":"IF($E53=1,L53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":249.262472224671},{"$f":"IF($E53=1,M53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":238.280018688415},{"$f":"IF($E53=1,N53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":237.103327238102},{"$f":"IF($E53=1,O53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":241.22174731419801},{"$f":"IF($E53=1,P53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":241.22174731419801},{"$f":"IF($E53=1,Q53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":243.18289973138599},{"$f":"IF($E53=1,R53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":262.80280163896799},{"$f":"IF($E53=1,S53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":280.98816001984699},{"$f":"IF($E53=1,T53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":291.29949097331303},{"$f":"IF($E53=1,U53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":288.13319215838601},{"$f":"IF($E53=1,V53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":276.93806420560702},{"$f":"IF($E53=1,W53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":266.32706694171998},{"$f":"IF($E53=1,X53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":268.29105291817501},{"$f":"IF($E53=1,Y53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":256.47020400911299},{"$f":"IF($E53=1,Z53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":255.20368448314201},{"$f":"IF($E53=1,AA53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":259.63650282404001},{"$f":"IF($E53=1,AB53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":259.63650282404001},{"$f":"IF($E53=1,AC53,IF($D53=1,\"\",MAX(0,VLOOKUP($B53&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B53,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":261.747368700658},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.163475939981},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.05903521788201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.63903357202702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":267.697304946244},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.42391050145901},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":247.437782230051},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":249.262472224671},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":238.280018688415},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":237.103327238102},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":243.18289973138599},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":262.80280163896799},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":280.98816001984699},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":291.29949097331303},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":288.13319215838601},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":276.93806420560702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.32706694171998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":268.29105291817501},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.47020400911299},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":255.20368448314201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.747368700658},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.163475939981},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.05903521788201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.63903357202702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":267.697304946244},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.42391050145901},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":247.43778223005103},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":249.262472224671},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":238.280018688415},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":237.10332723810197},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419804},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":243.18289973138599},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":262.80280163896799},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":280.98816001984699},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":291.29949097331303},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":288.13319215838601},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":276.93806420560702},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.32706694171998},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":268.29105291817501},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.47020400911299},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":255.20368448314201},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"+IF($D53=1,\"\",IF(AND($E53=0,ModelMode=\"Actuals\"),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E53=0,ModelMode=\"Forecast\"),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E53=1),VLOOKUP($B53&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E53=1),VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B53,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B53,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.747368700658},{"$f":"IF($D53=1,\"\",(BB53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ53*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":244.163475939981},{"$f":"IF($D53=1,\"\",(BC53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA53*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.05903521788201},{"$f":"IF($D53=1,\"\",(BD53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB53*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":270.63903357202702},{"$f":"IF($D53=1,\"\",(BE53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC53*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":267.697304946244},{"$f":"IF($D53=1,\"\",(BF53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD53*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.42391050145901},{"$f":"IF($D53=1,\"\",(BG53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE53*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":247.437782230051},{"$f":"IF($D53=1,\"\",(BH53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF53*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":249.262472224671},{"$f":"IF($D53=1,\"\",(BI53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG53*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":238.280018688415},{"$f":"IF($D53=1,\"\",(BJ53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH53*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":237.103327238102},{"$f":"IF($D53=1,\"\",(BK53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI53*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"IF($D53=1,\"\",(BL53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ53*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":241.22174731419801},{"$f":"IF($D53=1,\"\",(BM53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK53*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":243.18289973138599},{"$f":"IF($D53=1,\"\",(BN53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL53*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":262.80280163896799},{"$f":"IF($D53=1,\"\",(BO53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM53*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":280.98816001984699},{"$f":"IF($D53=1,\"\",(BP53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN53*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":291.29949097331303},{"$f":"IF($D53=1,\"\",(BQ53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO53*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":288.13319215838601},{"$f":"IF($D53=1,\"\",(BR53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP53*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":276.93806420560702},{"$f":"IF($D53=1,\"\",(BS53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ53*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":266.32706694171998},{"$f":"IF($D53=1,\"\",(BT53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR53*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":268.29105291817501},{"$f":"IF($D53=1,\"\",(BU53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS53*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":256.47020400911299},{"$f":"IF($D53=1,\"\",(BV53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT53*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":255.20368448314201},{"$f":"IF($D53=1,\"\",(BW53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU53*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"IF($D53=1,\"\",(BX53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV53*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":259.63650282404001},{"$f":"IF($D53=1,\"\",(BY53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW53*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.747368700658},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":21.470500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.577999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":31.31},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":28.768999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.3185},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":26.896000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":20.677},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":18.241},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":5.5194999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.9344999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.7839999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":21.470500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.577999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":31.31},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":28.768999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":29.3185},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":26.896000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":20.677},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":18.241},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":5.5194999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":8.9344999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B53,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B53,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J56<>0,0.5,1)","v":4.7839999999999998},{"$f":"IF($D53=1,\"\",MAX(F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53,0))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB53-DV53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC53-DW53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD53-DX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE53-DY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF53-DZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG53-EA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH53-EB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI53-EC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ53-ED53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK53-EE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL53-EF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM53-EG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN53-EH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO53-EI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP53-EJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ53-EK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR53-EL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS53-EM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT53-EN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU53-EO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV53-EP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW53-EQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX53-ER53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY53-ES53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,F53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX53-DV53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,G53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY53-DW53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,H53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ53-DX53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,I53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA53-DY53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,J53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB53-DZ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,K53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC53-EA53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,L53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD53-EB53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,M53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE53-EC53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,N53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF53-ED53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,O53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG53-EE53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,P53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH53-EF53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Q53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI53-EG53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,R53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ53-EH53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,S53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK53-EI53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,T53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL53-EJ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,U53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM53-EK53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,V53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN53-EL53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,W53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO53-EM53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,X53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP53-EN53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Y53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ53-EO53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,Z53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR53-EP53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AA53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS53-EQ53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AB53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT53-ER53))","v":0},{"$f":"IF($D53=1,\"\",MAX(0,AC53-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B53,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU53-ES53))","v":0},0,0,0,{"$f":"IF(StagingTRM!$C56=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD53:BA53))/2","v":28154440.700027045},0,{"$f":"+IL53-'Status Quo'!K52","v":0},{"$f":"+IO53-SUM('Demand Revenues'!CC53:CZ53)/2","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB62)))","v":40.166057692307689},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC62)))","v":50.008999999999993},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD62)))","v":63.842999999999996},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE62)))","v":59.171057692307691},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF62)))","v":61.500999999999998},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG62)))","v":51.277903846153848},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH62)))","v":40.225461538461538},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI62)))","v":35.502576923076916},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ62)))","v":59.414499999999997},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK62)))","v":65.955961538461537},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL62)))","v":53.125574074074073},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM62)))","v":40.435270833333334},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN62)))","v":40.388037037037037},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO62)))","v":50.23},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP62)))","v":64.063000000000002},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ62)))","v":59.392057692307695},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR62)))","v":61.720895833333323},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS62)))","v":51.499903846153842},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT62)))","v":40.447461538461539},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU62)))","v":35.721576923076917},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV62)))","v":59.633500000000005},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW62)))","v":66.178961538461536},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX62)))","v":53.349423076923081},{"$f":"+IF(AND($D62=0,$E62=0),IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B62,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B62,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY62)))","v":40.658000000000001},{"$f":"IF($E62=1,F62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.050999999999995},{"$f":"IF($E62=1,G62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":53.969000000000001},{"$f":"IF($E62=1,H62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.071999999999996},{"$f":"IF($E62=1,I62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":70.701000000000008},{"$f":"IF($E62=1,J62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.372999999999998},{"$f":"IF($E62=1,K62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":43.913000000000004},{"$f":"IF($E62=1,L62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.472999999999992},{"$f":"IF($E62=1,M62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.828000000000003},{"$f":"IF($E62=1,N62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.939},{"$f":"IF($E62=1,O62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.967999999999996},{"$f":"IF($E62=1,P62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.716000000000001},{"$f":"IF($E62=1,Q62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.353999999999992},{"$f":"IF($E62=1,R62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.164999999999999},{"$f":"IF($E62=1,S62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.315999999999995},{"$f":"IF($E62=1,T62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.103000000000002},{"$f":"IF($E62=1,U62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":57.145000000000003},{"$f":"IF($E62=1,V62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":56.976999999999997},{"$f":"IF($E62=1,W62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.212999999999994},{"$f":"IF($E62=1,X62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":25.705000000000002},{"$f":"IF($E62=1,Y62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.541},{"$f":"IF($E62=1,Z62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":47.690999999999995},{"$f":"IF($E62=1,AA62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":54.670999999999992},{"$f":"IF($E62=1,AB62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.419999999999998},{"$f":"IF($E62=1,AC62,IF($D62=1,\"\",MAX(0,VLOOKUP($B62&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B62,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.065999999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.427754807692306},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.887014999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.174939999999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.550115384615388},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.529079999999993},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.228908653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.699557692307692},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.329860576923075},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.427164999999995},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.417677884615387},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.709388888888896},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.942239583333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.102872685185186},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.874997499999999},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.164704999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.514658653846148},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.661499999999997},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.212177884615386},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.691269230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.304394230769233},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.457717500000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.392127403846153},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.486920673076916},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.405012500000002},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.59653048780488},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.939707165109031},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.735543604651163},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.758560975609761},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.402459459459465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.113073394495409},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.742124999999998},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.152076219512193},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.509271875000003},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.170317073170722},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.813528846153847},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.204520833333333},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.958814102564105},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.882317757009339},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.63692441860465},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.687472560975607},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.786055555555556},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.018541284403671},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.678914473684213},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.067881097560974},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.399706250000001},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.086076219512194},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.779073170731706},{"$f":"+IF($D62=1,\"\",IF(AND($E62=0,ModelMode=\"Actuals\"),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E62=0,ModelMode=\"Forecast\"),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E62=1),VLOOKUP($B62&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E62=1),VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B62,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B62,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.617984375000002},{"$f":"IF($D62=1,\"\",(BB62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ62*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.416139784946235},{"$f":"IF($D62=1,\"\",(BC62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA62*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.574829403606099},{"$f":"IF($D62=1,\"\",(BD62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB62*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.735219086021502},{"$f":"IF($D62=1,\"\",(BE62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC62*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.319430107526884},{"$f":"IF($D62=1,\"\",(BF62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD62*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.19936781609195},{"$f":"IF($D62=1,\"\",(BG62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE62*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.977390309555847},{"$f":"IF($D62=1,\"\",(BH62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF62*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.45086388888889},{"$f":"IF($D62=1,\"\",(BI62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG62*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.928901881720428},{"$f":"IF($D62=1,\"\",(BJ62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH62*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.574768055555552},{"$f":"IF($D62=1,\"\",(BK62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI62*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.663465053763431},{"$f":"IF($D62=1,\"\",(BL62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ62*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.817576612903231},{"$f":"IF($D62=1,\"\",(BM62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK62*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.864637500000001},{"$f":"IF($D62=1,\"\",(BN62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.365041666666666},{"$f":"IF($D62=1,\"\",(BO62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.542611650485433},{"$f":"IF($D62=1,\"\",(BP62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.684118279569887},{"$f":"IF($D62=1,\"\",(BQ62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.268264784946233},{"$f":"IF($D62=1,\"\",(BR62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.000595238095244},{"$f":"IF($D62=1,\"\",(BS62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.926418573351278},{"$f":"IF($D62=1,\"\",(BT62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.419386111111116},{"$f":"IF($D62=1,\"\",(BU62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.877544354838708},{"$f":"IF($D62=1,\"\",(BV62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543045833333338},{"$f":"IF($D62=1,\"\",(BW62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.612040322580647},{"$f":"IF($D62=1,\"\",(BX62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.766256720430107},{"$f":"IF($D62=1,\"\",(BY62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.833000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9880000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.445},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.59},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":7.9059999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":14.045},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.388},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":11.888999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":10.694000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":2.907},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":8.8209999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B62,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B62,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J65<>0,0.5,1)","v":5.0730000000000004},{"$f":"IF($D62=1,\"\",MAX(F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62,0))","v":12.738302884615383},{"$f":"IF($D62=1,\"\",MAX(G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62,0))","v":17.121984999999995},{"$f":"IF($D62=1,\"\",MAX(H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62,0))","v":18.668059999999997},{"$f":"IF($D62=1,\"\",MAX(I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62,0))","v":19.620942307692303},{"$f":"IF($D62=1,\"\",MAX(J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62,0))","v":19.971920000000004},{"$f":"IF($D62=1,\"\",MAX(K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62,0))","v":18.0489951923077},{"$f":"IF($D62=1,\"\",MAX(L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62,0))","v":15.525903846153845},{"$f":"IF($D62=1,\"\",MAX(M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62,0))","v":13.172716346153841},{"$f":"IF($D62=1,\"\",MAX(N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62,0))","v":18.987335000000002},{"$f":"IF($D62=1,\"\",MAX(O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62,0))","v":12.53828365384615},{"$f":"IF($D62=1,\"\",MAX(P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62,0))","v":17.416185185185178},{"$f":"IF($D62=1,\"\",MAX(Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62,0))","v":9.4930312500000014},{"$f":"IF($D62=1,\"\",MAX(R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62,0))","v":14.285164351851851},{"$f":"IF($D62=1,\"\",MAX(S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62,0))","v":17.355002499999998},{"$f":"IF($D62=1,\"\",MAX(T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62,0))","v":18.898295000000005},{"$f":"IF($D62=1,\"\",MAX(U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62,0))","v":19.877399038461547},{"$f":"IF($D62=1,\"\",MAX(V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62,0))","v":19.059395833333326},{"$f":"IF($D62=1,\"\",MAX(W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62,0))","v":18.287725961538456},{"$f":"IF($D62=1,\"\",MAX(X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62,0))","v":15.756192307692306},{"$f":"IF($D62=1,\"\",MAX(Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62,0))","v":13.417182692307684},{"$f":"IF($D62=1,\"\",MAX(Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62,0))","v":19.175782500000004},{"$f":"IF($D62=1,\"\",MAX(AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62,0))","v":12.786834134615383},{"$f":"IF($D62=1,\"\",MAX(AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62,0))","v":15.862502403846165},{"$f":"IF($D62=1,\"\",MAX(AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62,0))","v":11.2529875},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB62-DV62))","v":4.7503028846153823},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC62-DW62))","v":5.6769849999999948},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD62-DX62))","v":7.0780599999999971},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE62-DY62))","v":11.714942307692304},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF62-DZ62))","v":5.9269200000000044},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG62-EA62))","v":6.6609951923077002},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH62-EB62))","v":7.3119038461538448},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI62-EC62))","v":1.2837163461538417},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ62-ED62))","v":8.2933350000000008},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK62-EE62))","v":9.6312836538461504},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL62-EF62))","v":8.5951851851851782},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM62-EG62))","v":4.420031250000001},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN62-EH62))","v":6.2971643518518503},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO62-EI62))","v":5.9100024999999974},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP62-EJ62))","v":7.3082950000000046},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ62-EK62))","v":11.971399038461549},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR62-EL62))","v":5.0143958333333263},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS62-EM62))","v":6.8997259615384561},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT62-EN62))","v":7.5421923076923054},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU62-EO62))","v":1.5281826923076842},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV62-EP62))","v":8.4817825000000031},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW62-EQ62))","v":9.8798341346153826},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX62-ER62))","v":7.0415024038461649},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY62-ES62))","v":6.1799874999999993},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62))","v":15.749917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62))","v":18.434170596393894},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62))","v":22.107780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62))","v":20.851627584780807},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62))","v":21.301632183908048},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62))","v":20.300513536598},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62))","v":16.774597649572648},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62))","v":14.573675041356488},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62))","v":23.839731944444445},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62))","v":15.292496484698106},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62))","v":20.307997461170842},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62))","v":13.570633333333333},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62))","v":16.022995370370371},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62))","v":18.687388349514563},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62))","v":22.378881720430115},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62))","v":21.123792907361462},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62))","v":20.720300595238079},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62))","v":20.573485272802564},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62))","v":17.028075427350423},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62))","v":14.844032568238209},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62))","v":24.090454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62))","v":15.566921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62))","v":20.583166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62))","v":13.824999999999999},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX62-DV62))","v":7.761917907361453},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY62-DW62))","v":6.9891705963938939},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ62-DX62))","v":10.517780913978495},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA62-DY62))","v":12.945627584780809},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB62-DZ62))","v":7.2566321839080477},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC62-EA62))","v":8.9125135365980004},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD62-EB62))","v":8.5605976495726477},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE62-EC62))","v":2.6846750413564884},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF62-ED62))","v":13.145731944444444},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG62-EE62))","v":12.385496484698105},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH62-EF62))","v":11.486997461170843},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI62-EG62))","v":8.4976333333333329},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ62-EH62))","v":8.0349953703703711},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK62-EI62))","v":7.2423883495145631},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL62-EJ62))","v":10.788881720430116},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM62-EK62))","v":13.217792907361464},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN62-EL62))","v":6.6753005952380793},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO62-EM62))","v":9.1854852728025644},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP62-EN62))","v":8.8140754273504225},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ62-EO62))","v":2.9550325682382095},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR62-EP62))","v":13.396454166666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS62-EQ62))","v":12.659921215880889},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT62-ER62))","v":11.762166356492974},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B62,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU62-ES62))","v":8.7519999999999989},822049.82845211891,2142594.0019646506,1847926.6284521192,{"$f":"IF(StagingTRM!$C65=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD62:BA62))/2","v":4512061.6467863433},2142594.0019646506,{"$f":"+IL62-'Status Quo'!K61","v":0},{"$f":"+IO62-SUM('Demand Revenues'!CC62:CZ62)/2","v":0}]
[null,10197,"Harney Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB71)))","v":20.374000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC71)))","v":12.647000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD71)))","v":14.603999999999999},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE71)))","v":9.4549999999999983},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF71)))","v":8.3150000000000013},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG71)))","v":7.3609999999999998},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH71)))","v":27.061},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI71)))","v":54.442},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ71)))","v":57.18},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK71)))","v":57.341000000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL71)))","v":55.518000000000001},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM71)))","v":53.548000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN71)))","v":15.198},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO71)))","v":7.5909999999999993},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP71)))","v":9.0760000000000005},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ71)))","v":8.722999999999999},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR71)))","v":8.863999999999999},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS71)))","v":6.6820000000000004},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT71)))","v":26.775000000000002},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU71)))","v":54.441000000000003},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV71)))","v":56.966999999999999},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW71)))","v":57.197999999999993},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX71)))","v":55.941999999999993},{"$f":"+IF(AND($D71=0,$E71=0),IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B71,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B71,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D71=1,\"\",IF($E71=1,IF(BlockShape=\"Yes\",VLOOKUP($B71,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY71)))","v":53.424999999999997},{"$f":"IF($E71=1,F71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,G71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,H71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,I71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,J71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,K71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,L71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,M71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,N71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,O71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,P71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,Q71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,R71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,S71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,T71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,U71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,V71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,W71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,X71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,Y71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,Z71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,AA71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,AB71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E71=1,AC71,IF($D71=1,\"\",MAX(0,VLOOKUP($B71&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B71,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4697043269230772},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7616774999999993},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1069549999999992},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1518966346153849},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9834774999999989},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5810480769230777},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.995781250000006},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.20970913461538},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.664165000000011},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.049076923076917},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.283208333333327},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.19626822916667},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7320069444444419},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3523525000000065},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1370175000000016},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8897644230769224},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3889401041666742},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2608076923076905},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.281521634615387},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.634836538461542},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.888942500000006},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.661444711538465},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.057093749999993},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.522572500000003},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7875365853658529},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8597570093457945},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0678895348837223},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.382228658536591},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2519831081081065},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8453027522935801},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.505128289473681},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.690713414634146},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.876831250000009},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.300448170731705},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.591012820512823},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.166660714285712},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0477532051282088},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4113520249221239},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.098822674418602},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2346067073170648},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.680614583333333},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5290061162079529},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.727246710526311},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.134685975609756},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.049253124999993},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.879024390243899},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.939728658536588},{"$f":"+IF($D71=1,\"\",IF(AND($E71=0,ModelMode=\"Actuals\"),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E71=0,ModelMode=\"Forecast\"),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E71=1),VLOOKUP($B71&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E71=1),VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B71,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B71,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.166615624999999},{"$f":"IF($D71=1,\"\",(BB71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ71*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.1689637096774188},{"$f":"IF($D71=1,\"\",(BC71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA71*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.8053439667128988},{"$f":"IF($D71=1,\"\",(BD71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB71*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0888924731182801},{"$f":"IF($D71=1,\"\",(BE71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC71*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.2534408602150569},{"$f":"IF($D71=1,\"\",(BF71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD71*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0976695402298837},{"$f":"IF($D71=1,\"\",(BG71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE71*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.69734858681023},{"$f":"IF($D71=1,\"\",(BH71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF71*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.366394444444447},{"$f":"IF($D71=1,\"\",(BI71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG71*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.099184139784946},{"$f":"IF($D71=1,\"\",(BJ71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH71*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.869794444444452},{"$f":"IF($D71=1,\"\",(BK71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI71*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.27817607526881},{"$f":"IF($D71=1,\"\",(BL71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ71*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.573577956989247},{"$f":"IF($D71=1,\"\",(BM71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK71*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.649118055555554},{"$f":"IF($D71=1,\"\",(BN71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL71*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4450618279569891},{"$f":"IF($D71=1,\"\",(BO71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM71*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3786199722607551},{"$f":"IF($D71=1,\"\",(BP71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN71*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1193575268817204},{"$f":"IF($D71=1,\"\",(BQ71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO71*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0417916666666631},{"$f":"IF($D71=1,\"\",(BR71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP71*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5139434523809561},{"$f":"IF($D71=1,\"\",(BS71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ71*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3788438761776578},{"$f":"IF($D71=1,\"\",(BT71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR71*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.625272222222222},{"$f":"IF($D71=1,\"\",(BU71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS71*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.532619623655911},{"$f":"IF($D71=1,\"\",(BV71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT71*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.071302777777774},{"$f":"IF($D71=1,\"\",(BW71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU71*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.875646505376345},{"$f":"IF($D71=1,\"\",(BX71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV71*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.564491935483865},{"$f":"IF($D71=1,\"\",(BY71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW71*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.808813888888885},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.9849999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.6240000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.0880000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.8039999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.5979999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":9.8089999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":10.849},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":5.0830000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.123},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":13.648},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.9849999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.6240000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.0880000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":2.8039999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.73},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":3.5979999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":9.8089999999999993},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":10.849},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":5.0830000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":1.123},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":0},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B71,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B71,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J74<>0,0.5,1)","v":13.648},{"$f":"IF($D71=1,\"\",MAX(F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71,0))","v":10.904295673076925},{"$f":"IF($D71=1,\"\",MAX(G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71,0))","v":6.8853225000000027},{"$f":"IF($D71=1,\"\",MAX(H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71,0))","v":6.497045},{"$f":"IF($D71=1,\"\",MAX(I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71,0))","v":3.3031033653846134},{"$f":"IF($D71=1,\"\",MAX(J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71,0))","v":4.3315225000000019},{"$f":"IF($D71=1,\"\",MAX(K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71,0))","v":3.7799519230769221},{"$f":"IF($D71=1,\"\",MAX(L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71,0))","v":13.065218749999994},{"$f":"IF($D71=1,\"\",MAX(M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71,0))","v":11.23229086538462},{"$f":"IF($D71=1,\"\",MAX(N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71,0))","v":14.515834999999988},{"$f":"IF($D71=1,\"\",MAX(O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71,0))","v":3.2919230769230836},{"$f":"IF($D71=1,\"\",MAX(P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71,0))","v":4.2347916666666734},{"$f":"IF($D71=1,\"\",MAX(Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71,0))","v":20.351731770833332},{"$f":"IF($D71=1,\"\",MAX(R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71,0))","v":7.4659930555555585},{"$f":"IF($D71=1,\"\",MAX(S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71,0))","v":3.2386474999999928},{"$f":"IF($D71=1,\"\",MAX(T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71,0))","v":1.9389824999999989},{"$f":"IF($D71=1,\"\",MAX(U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71,0))","v":1.8332355769230766},{"$f":"IF($D71=1,\"\",MAX(V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71,0))","v":4.4750598958333248},{"$f":"IF($D71=1,\"\",MAX(W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71,0))","v":3.4211923076923099},{"$f":"IF($D71=1,\"\",MAX(X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71,0))","v":12.493478365384615},{"$f":"IF($D71=1,\"\",MAX(Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71,0))","v":10.806163461538461},{"$f":"IF($D71=1,\"\",MAX(Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71,0))","v":14.078057499999993},{"$f":"IF($D71=1,\"\",MAX(AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71,0))","v":2.5365552884615283},{"$f":"IF($D71=1,\"\",MAX(AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71,0))","v":3.8849062500000002},{"$f":"IF($D71=1,\"\",MAX(AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71,0))","v":19.902427499999995},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB71-DV71))","v":6.9192956730769257},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC71-DW71))","v":3.2613225000000026},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD71-DX71))","v":3.4090449999999999},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE71-DY71))","v":0.49910336538461353},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF71-DZ71))","v":0.60152250000000196},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG71-EA71))","v":0.18195192307692221},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH71-EB71))","v":3.2562187499999951},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI71-EC71))","v":0.38329086538461965},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ71-ED71))","v":9.4328349999999883},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK71-EE71))","v":2.1689230769230834},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL71-EF71))","v":4.2347916666666734},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM71-EG71))","v":6.7037317708333326},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN71-EH71))","v":3.4809930555555586},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO71-EI71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP71-EJ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ71-EK71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR71-EL71))","v":0.74505989583332477},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS71-EM71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT71-EN71))","v":2.6844783653846154},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU71-EO71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV71-EP71))","v":8.9950574999999926},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW71-EQ71))","v":1.4135552884615283},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX71-ER71))","v":3.8849062500000002},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY71-ES71))","v":6.2544274999999949},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71))","v":11.205036290322584},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71))","v":6.8416560332871033},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71))","v":6.5151075268817191},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71))","v":3.2015591397849414},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71))","v":4.2173304597701176},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71))","v":3.6636514131897697},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71))","v":13.694605555555553},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71))","v":12.342815860215055},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71))","v":15.310205555555548},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71))","v":4.062823924731191},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71))","v":4.9444220430107535},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71))","v":19.898881944444447},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71))","v":7.7529381720430113},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71))","v":3.2123800277392442},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71))","v":1.9566424731182801},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71))","v":1.6812083333333359},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71))","v":4.3500565476190429},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71))","v":3.3031561238223426},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71))","v":13.14972777777778},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71))","v":11.908380376344091},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71))","v":14.895697222222225},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71))","v":3.3223534946236484},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71))","v":4.3775080645161282},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71))","v":19.616186111111112},{"$f":"IF($D71=1,\"\",MAX(0,F71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX71-DV71))","v":7.2200362903225841},{"$f":"IF($D71=1,\"\",MAX(0,G71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY71-DW71))","v":3.2176560332871031},{"$f":"IF($D71=1,\"\",MAX(0,H71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ71-DX71))","v":3.427107526881719},{"$f":"IF($D71=1,\"\",MAX(0,I71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA71-DY71))","v":0.39755913978494162},{"$f":"IF($D71=1,\"\",MAX(0,J71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB71-DZ71))","v":0.48733045977011757},{"$f":"IF($D71=1,\"\",MAX(0,K71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC71-EA71))","v":6.5651413189769858E-2},{"$f":"IF($D71=1,\"\",MAX(0,L71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD71-EB71))","v":3.8856055555555535},{"$f":"IF($D71=1,\"\",MAX(0,M71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE71-EC71))","v":1.4938158602150544},{"$f":"IF($D71=1,\"\",MAX(0,N71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF71-ED71))","v":10.227205555555548},{"$f":"IF($D71=1,\"\",MAX(0,O71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG71-EE71))","v":2.9398239247311908},{"$f":"IF($D71=1,\"\",MAX(0,P71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH71-EF71))","v":4.9444220430107535},{"$f":"IF($D71=1,\"\",MAX(0,Q71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI71-EG71))","v":6.2508819444444477},{"$f":"IF($D71=1,\"\",MAX(0,R71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ71-EH71))","v":3.7679381720430114},{"$f":"IF($D71=1,\"\",MAX(0,S71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK71-EI71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,T71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL71-EJ71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,U71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM71-EK71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,V71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN71-EL71))","v":0.62005654761904294},{"$f":"IF($D71=1,\"\",MAX(0,W71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO71-EM71))","v":0},{"$f":"IF($D71=1,\"\",MAX(0,X71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP71-EN71))","v":3.3407277777777811},{"$f":"IF($D71=1,\"\",MAX(0,Y71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ71-EO71))","v":1.059380376344091},{"$f":"IF($D71=1,\"\",MAX(0,Z71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR71-EP71))","v":9.8126972222222246},{"$f":"IF($D71=1,\"\",MAX(0,AA71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS71-EQ71))","v":2.1993534946236482},{"$f":"IF($D71=1,\"\",MAX(0,AB71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT71-ER71))","v":4.3775080645161282},{"$f":"IF($D71=1,\"\",MAX(0,AC71-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B71,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU71-ES71))","v":5.9681861111111125},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$FR71:$GO71)*1000/2","v":318777.03164169326},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$GP71:$HM71)*1000/2","v":833732.96771203505},{"$f":"+SUMPRODUCT($ET$3:$FQ$3,$ET71:$FQ71)*1000/2","v":809949.74964746251},{"$f":"IF(StagingTRM!$C74=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD71:BA71))/2","v":0},{"$f":"+IM71","v":833732.96771203505},{"$f":"+IL71-'Status Quo'!K70","v":0},{"$f":"+IO71-SUM('Demand Revenues'!CC71:CZ71)/2","v":0}]
[null,10209,"Inland P & L",{"$f":"+VLOOKUP($B75,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B75,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB75)))","v":148.631},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC75)))","v":174.13399999999999},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD75)))","v":211.03299999999999},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE75)))","v":215.68799999999999},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF75)))","v":197.083},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG75)))","v":181.084},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH75)))","v":169.173},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI75)))","v":134.84199999999998},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ75)))","v":151.596},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK75)))","v":155.83199999999999},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL75)))","v":156.624},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM75)))","v":132.67599999999999},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN75)))","v":148.46200000000002},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO75)))","v":174.214},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP75)))","v":211.17400000000001},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ75)))","v":216.405},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR75)))","v":197.69200000000001},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS75)))","v":181.24299999999999},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT75)))","v":169.108},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU75)))","v":134.61600000000001},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV75)))","v":151.43800000000002},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW75)))","v":155.69499999999999},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX75)))","v":156.49},{"$f":"+IF(AND($D75=0,$E75=0),IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B75,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B75,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D75=1,\"\",IF($E75=1,IF(BlockShape=\"Yes\",VLOOKUP($B75,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY75)))","v":132.43800000000002},{"$f":"IF($E75=1,F75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":103.239},{"$f":"IF($E75=1,G75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":181.13899999999998},{"$f":"IF($E75=1,H75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":158.858},{"$f":"IF($E75=1,I75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":293.57799999999997},{"$f":"IF($E75=1,J75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":153.518},{"$f":"IF($E75=1,K75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":130.66199999999998},{"$f":"IF($E75=1,L75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":113.877},{"$f":"IF($E75=1,M75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":101.117},{"$f":"IF($E75=1,N75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":126.02200000000001},{"$f":"IF($E75=1,O75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":131.73499999999999},{"$f":"IF($E75=1,P75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":123.59000000000002},{"$f":"IF($E75=1,Q75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":108.687},{"$f":"IF($E75=1,R75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":111.042},{"$f":"IF($E75=1,S75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":143.31},{"$f":"IF($E75=1,T75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":178.71600000000001},{"$f":"IF($E75=1,U75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":192.196},{"$f":"IF($E75=1,V75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":164.89000000000001},{"$f":"IF($E75=1,W75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":141.59700000000001},{"$f":"IF($E75=1,X75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":124.59700000000001},{"$f":"IF($E75=1,Y75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":111.78},{"$f":"IF($E75=1,Z75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":136.79400000000001},{"$f":"IF($E75=1,AA75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":142.536},{"$f":"IF($E75=1,AB75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":134.351},{"$f":"IF($E75=1,AC75,IF($D75=1,\"\",MAX(0,VLOOKUP($B75&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B75,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":119.386},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.1696298076923},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.35914250000002},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":158.39255},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":146.77265865384615},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":129.59600750000001},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.8619014423077},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.239444711538454},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.318189903846147},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.3087025},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.93749038461539},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":104.47753703703704},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.553734375000019},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.560250000000011},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.43455750000001},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":158.81666749999999},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.10784855769228},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.15713541666668},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.92823557692306},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.207543269230783},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.223281249999985},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.32429500000001},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.95412499999999},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":109.44041586538462},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.697789999999998},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.383932926829274},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.28319314641745},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.72656104651162},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":134.55902439024391},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":117.94073986486487},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.241740061162091},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.732618421052635},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.561500000000009},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.410187500000006},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.223420731707321},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.485304487179476},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.786482142857153},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.379483974358962},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.26986292834891},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.9348808139535},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":134.79797865853658},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":117.39581944444447},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.184896024464834},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":88.633105263157901},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.37984451219512},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.219346875000014},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.075216463414634},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.102560975609748},{"$f":"+IF($D75=1,\"\",IF(AND($E75=0,ModelMode=\"Actuals\"),VLOOKUP($B75&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E75=0,ModelMode=\"Forecast\"),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E75=1),VLOOKUP($B75&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E75=1),VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B75,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B75,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.446990624999998},{"$f":"IF($D75=1,\"\",(BB75*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ75*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.124322580645156},{"$f":"IF($D75=1,\"\",(BC75*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA75*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.42796393897366},{"$f":"IF($D75=1,\"\",(BD75*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB75*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":145.60074865591397},{"$f":"IF($D75=1,\"\",(BE75*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC75*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":141.38815322580643},{"$f":"IF($D75=1,\"\",(BF75*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD75*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":124.6391695402299},{"$f":"IF($D75=1,\"\",(BG75*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE75*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":103.98734858681024},{"$f":"IF($D75=1,\"\",(BH75*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF75*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.647673611111102},{"$f":"IF($D75=1,\"\",(BI75*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG75*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.5759932795699},{"$f":"IF($D75=1,\"\",(BJ75*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH75*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.7982513888889},{"$f":"IF($D75=1,\"\",(BK75*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI75*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.805481182795702},{"$f":"IF($D75=1,\"\",(BL75*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ75*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.674342741935476},{"$f":"IF($D75=1,\"\",(BM75*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK75*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.929016666666683},{"$f":"IF($D75=1,\"\",(BN75*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL75*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.032831989247313},{"$f":"IF($D75=1,\"\",(BO75*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM75*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.46386823855757},{"$f":"IF($D75=1,\"\",(BP75*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN75*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":145.92508870967742},{"$f":"IF($D75=1,\"\",(BQ75*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO75*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":141.68091666666663},{"$f":"IF($D75=1,\"\",(BR75*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP75*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":125.25942857142859},{"$f":"IF($D75=1,\"\",(BS75*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ75*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":103.99947106325705},{"$f":"IF($D75=1,\"\",(BT75*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR75*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.587225000000018},{"$f":"IF($D75=1,\"\",(BU75*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS75*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.442841397849449},{"$f":"IF($D75=1,\"\",(BV75*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT75*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.722095833333356},{"$f":"IF($D75=1,\"\",(BW75*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU75*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.749444892473122},{"$f":"IF($D75=1,\"\",(BX75*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV75*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.624802419354836},{"$f":"IF($D75=1,\"\",(BY75*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW75*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.808545833333341},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":41.521000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":41.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":30.02},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":46.673999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":51.981999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":44.103000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":35.173999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":22.326000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":21.297999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":17.864999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":22.256},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":15.721},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":41.521000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":41.509},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":30.02},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":46.673999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":51.981999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":44.103000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":35.173999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":22.326000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":21.297999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":17.864999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":22.256},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B75,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B75,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J78<>0,0.5,1)","v":15.721},{"$f":"IF($D75=1,\"\",MAX(F75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB75,0))","v":48.461370192307697},{"$f":"IF($D75=1,\"\",MAX(G75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC75,0))","v":62.774857499999968},{"$f":"IF($D75=1,\"\",MAX(H75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD75,0))","v":52.640449999999987},{"$f":"IF($D75=1,\"\",MAX(I75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE75,0))","v":68.915341346153838},{"$f":"IF($D75=1,\"\",MAX(J75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF75,0))","v":67.486992499999985},{"$f":"IF($D75=1,\"\",MAX(K75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG75,0))","v":70.222098557692306},{"$f":"IF($D75=1,\"\",MAX(L75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH75,0))","v":71.933555288461548},{"$f":"IF($D75=1,\"\",MAX(M75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI75,0))","v":45.523810096153838},{"$f":"IF($D75=1,\"\",MAX(N75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ75,0))","v":48.287297500000008},{"$f":"IF($D75=1,\"\",MAX(O75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK75,0))","v":51.894509615384607},{"$f":"IF($D75=1,\"\",MAX(P75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL75,0))","v":52.146462962962957},{"$f":"IF($D75=1,\"\",MAX(Q75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM75,0))","v":36.122265624999969},{"$f":"IF($D75=1,\"\",MAX(R75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN75,0))","v":52.901750000000007},{"$f":"IF($D75=1,\"\",MAX(S75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO75,0))","v":62.779442499999988},{"$f":"IF($D75=1,\"\",MAX(T75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP75,0))","v":52.357332500000012},{"$f":"IF($D75=1,\"\",MAX(U75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ75,0))","v":69.297151442307722},{"$f":"IF($D75=1,\"\",MAX(V75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR75,0))","v":66.534864583333331},{"$f":"IF($D75=1,\"\",MAX(W75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS75,0))","v":70.314764423076937},{"$f":"IF($D75=1,\"\",MAX(X75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT75,0))","v":71.900456730769221},{"$f":"IF($D75=1,\"\",MAX(Y75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU75,0))","v":45.392718750000029},{"$f":"IF($D75=1,\"\",MAX(Z75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV75,0))","v":48.11370500000001},{"$f":"IF($D75=1,\"\",MAX(AA75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW75,0))","v":51.740875000000003},{"$f":"IF($D75=1,\"\",MAX(AB75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX75,0))","v":47.049584134615387},{"$f":"IF($D75=1,\"\",MAX(AC75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY75,0))","v":40.740210000000019},{"$f":"IF($D75=1,\"\",MAX(0,F75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB75-DV75))","v":6.9403701923076966},{"$f":"IF($D75=1,\"\",MAX(0,G75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC75-DW75))","v":21.265857499999967},{"$f":"IF($D75=1,\"\",MAX(0,H75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD75-DX75))","v":22.620449999999988},{"$f":"IF($D75=1,\"\",MAX(0,I75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE75-DY75))","v":22.241341346153838},{"$f":"IF($D75=1,\"\",MAX(0,J75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF75-DZ75))","v":15.504992499999986},{"$f":"IF($D75=1,\"\",MAX(0,K75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG75-EA75))","v":26.119098557692304},{"$f":"IF($D75=1,\"\",MAX(0,L75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH75-EB75))","v":36.759555288461549},{"$f":"IF($D75=1,\"\",MAX(0,M75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI75-EC75))","v":23.197810096153837},{"$f":"IF($D75=1,\"\",MAX(0,N75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ75-ED75))","v":26.98929750000001},{"$f":"IF($D75=1,\"\",MAX(0,O75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK75-EE75))","v":34.029509615384612},{"$f":"IF($D75=1,\"\",MAX(0,P75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL75-EF75))","v":29.890462962962957},{"$f":"IF($D75=1,\"\",MAX(0,Q75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM75-EG75))","v":20.401265624999969},{"$f":"IF($D75=1,\"\",MAX(0,R75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN75-EH75))","v":11.380750000000006},{"$f":"IF($D75=1,\"\",MAX(0,S75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO75-EI75))","v":21.270442499999987},{"$f":"IF($D75=1,\"\",MAX(0,T75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP75-EJ75))","v":22.337332500000013},{"$f":"IF($D75=1,\"\",MAX(0,U75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ75-EK75))","v":22.623151442307723},{"$f":"IF($D75=1,\"\",MAX(0,V75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR75-EL75))","v":14.552864583333331},{"$f":"IF($D75=1,\"\",MAX(0,W75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS75-EM75))","v":26.211764423076936},{"$f":"IF($D75=1,\"\",MAX(0,X75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT75-EN75))","v":36.726456730769222},{"$f":"IF($D75=1,\"\",MAX(0,Y75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU75-EO75))","v":23.066718750000028},{"$f":"IF($D75=1,\"\",MAX(0,Z75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV75-EP75))","v":26.815705000000012},{"$f":"IF($D75=1,\"\",MAX(0,AA75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW75-EQ75))","v":33.875875000000008},{"$f":"IF($D75=1,\"\",MAX(0,AB75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX75-ER75))","v":24.793584134615386},{"$f":"IF($D75=1,\"\",MAX(0,AC75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY75-ES75))","v":25.019210000000019},{"$f":"IF($D75=1,\"\",MAX(0,F75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX75))","v":58.506677419354844},{"$f":"IF($D75=1,\"\",MAX(0,G75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY75))","v":67.706036061026325},{"$f":"IF($D75=1,\"\",MAX(0,H75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ75))","v":65.432251344086012},{"$f":"IF($D75=1,\"\",MAX(0,I75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA75))","v":74.299846774193554},{"$f":"IF($D75=1,\"\",MAX(0,J75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB75))","v":72.443830459770098},{"$f":"IF($D75=1,\"\",MAX(0,K75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC75))","v":77.096651413189761},{"$f":"IF($D75=1,\"\",MAX(0,L75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD75))","v":75.525326388888899},{"$f":"IF($D75=1,\"\",MAX(0,M75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE75))","v":50.266006720430084},{"$f":"IF($D75=1,\"\",MAX(0,N75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF75))","v":59.797748611111103},{"$f":"IF($D75=1,\"\",MAX(0,O75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG75))","v":61.026518817204291},{"$f":"IF($D75=1,\"\",MAX(0,P75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH75))","v":60.949657258064519},{"$f":"IF($D75=1,\"\",MAX(0,Q75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI75))","v":46.746983333333304},{"$f":"IF($D75=1,\"\",MAX(0,R75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ75))","v":58.429168010752704},{"$f":"IF($D75=1,\"\",MAX(0,S75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK75))","v":67.750131761442432},{"$f":"IF($D75=1,\"\",MAX(0,T75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL75))","v":65.248911290322582},{"$f":"IF($D75=1,\"\",MAX(0,U75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM75))","v":74.724083333333368},{"$f":"IF($D75=1,\"\",MAX(0,V75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN75))","v":72.432571428571421},{"$f":"IF($D75=1,\"\",MAX(0,W75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO75))","v":77.243528936742948},{"$f":"IF($D75=1,\"\",MAX(0,X75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP75))","v":75.520774999999986},{"$f":"IF($D75=1,\"\",MAX(0,Y75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ75))","v":50.173158602150565},{"$f":"IF($D75=1,\"\",MAX(0,Z75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR75))","v":59.715904166666661},{"$f":"IF($D75=1,\"\",MAX(0,AA75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS75))","v":60.945555107526872},{"$f":"IF($D75=1,\"\",MAX(0,AB75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT75))","v":60.865197580645173},{"$f":"IF($D75=1,\"\",MAX(0,AC75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU75))","v":46.629454166666676},{"$f":"IF($D75=1,\"\",MAX(0,F75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX75-DV75))","v":16.985677419354843},{"$f":"IF($D75=1,\"\",MAX(0,G75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY75-DW75))","v":26.197036061026324},{"$f":"IF($D75=1,\"\",MAX(0,H75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ75-DX75))","v":35.412251344086016},{"$f":"IF($D75=1,\"\",MAX(0,I75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA75-DY75))","v":27.625846774193555},{"$f":"IF($D75=1,\"\",MAX(0,J75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB75-DZ75))","v":20.461830459770098},{"$f":"IF($D75=1,\"\",MAX(0,K75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC75-EA75))","v":32.99365141318976},{"$f":"IF($D75=1,\"\",MAX(0,L75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD75-EB75))","v":40.3513263888889},{"$f":"IF($D75=1,\"\",MAX(0,M75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE75-EC75))","v":27.940006720430084},{"$f":"IF($D75=1,\"\",MAX(0,N75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF75-ED75))","v":38.499748611111102},{"$f":"IF($D75=1,\"\",MAX(0,O75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG75-EE75))","v":43.161518817204296},{"$f":"IF($D75=1,\"\",MAX(0,P75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH75-EF75))","v":38.693657258064519},{"$f":"IF($D75=1,\"\",MAX(0,Q75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI75-EG75))","v":31.025983333333304},{"$f":"IF($D75=1,\"\",MAX(0,R75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ75-EH75))","v":16.908168010752703},{"$f":"IF($D75=1,\"\",MAX(0,S75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK75-EI75))","v":26.241131761442432},{"$f":"IF($D75=1,\"\",MAX(0,T75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL75-EJ75))","v":35.228911290322586},{"$f":"IF($D75=1,\"\",MAX(0,U75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM75-EK75))","v":28.050083333333369},{"$f":"IF($D75=1,\"\",MAX(0,V75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN75-EL75))","v":20.450571428571422},{"$f":"IF($D75=1,\"\",MAX(0,W75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO75-EM75))","v":33.140528936742946},{"$f":"IF($D75=1,\"\",MAX(0,X75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP75-EN75))","v":40.346774999999987},{"$f":"IF($D75=1,\"\",MAX(0,Y75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ75-EO75))","v":27.847158602150564},{"$f":"IF($D75=1,\"\",MAX(0,Z75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR75-EP75))","v":38.417904166666659},{"$f":"IF($D75=1,\"\",MAX(0,AA75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS75-EQ75))","v":43.080555107526877},{"$f":"IF($D75=1,\"\",MAX(0,AB75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT75-ER75))","v":38.609197580645173},{"$f":"IF($D75=1,\"\",MAX(0,AC75-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B75,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU75-ES75))","v":30.908454166666676},2672020.7694434561,7304617.2913936228,6366694.3194434559,{"$f":"IF(StagingTRM!$C78=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD75:BA75))/2","v":15520152.5346148},7304617.2913936228,{"$f":"+IL75-'Status Quo'!K74","v":0},{"$f":"+IO75-SUM('Demand Revenues'!CC75:CZ75)/2","v":0}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B82,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B82,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB82)))","v":19.892000000000003},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC82)))","v":25.257000000000001},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD82)))","v":32.058},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE82)))","v":29.48},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF82)))","v":34.352000000000004},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG82)))","v":24.12},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH82)))","v":21.975000000000001},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI82)))","v":15.764000000000001},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ82)))","v":13.744999999999999},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK82)))","v":14.501999999999999},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL82)))","v":14.379},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM82)))","v":14.065999999999999},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN82)))","v":19.919},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO82)))","v":25.311},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP82)))","v":32.148000000000003},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ82)))","v":29.557000000000002},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR82)))","v":34.453000000000003},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS82)))","v":24.169},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT82)))","v":22.013000000000002},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU82)))","v":15.77},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV82)))","v":13.712},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW82)))","v":14.471},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX82)))","v":14.349},{"$f":"+IF(AND($D82=0,$E82=0),IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B82,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B82,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D82=1,\"\",IF($E82=1,IF(BlockShape=\"Yes\",VLOOKUP($B82,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY82)))","v":14.033000000000001},{"$f":"IF($E82=1,F82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.449},{"$f":"IF($E82=1,G82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.652000000000001},{"$f":"IF($E82=1,H82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":19.228000000000002},{"$f":"IF($E82=1,I82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":49.014000000000003},{"$f":"IF($E82=1,J82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.208000000000002},{"$f":"IF($E82=1,K82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.029},{"$f":"IF($E82=1,L82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.603000000000002},{"$f":"IF($E82=1,M82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.98},{"$f":"IF($E82=1,N82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.661},{"$f":"IF($E82=1,O82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.234000000000002},{"$f":"IF($E82=1,P82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.252999999999998},{"$f":"IF($E82=1,Q82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.163},{"$f":"IF($E82=1,R82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.256},{"$f":"IF($E82=1,S82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.749000000000002},{"$f":"IF($E82=1,T82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.113},{"$f":"IF($E82=1,U82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.904},{"$f":"IF($E82=1,V82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":26.425000000000001},{"$f":"IF($E82=1,W82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.106999999999999},{"$f":"IF($E82=1,X82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.773},{"$f":"IF($E82=1,Y82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.988},{"$f":"IF($E82=1,Z82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.675000000000001},{"$f":"IF($E82=1,AA82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.266000000000002},{"$f":"IF($E82=1,AB82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.375},{"$f":"IF($E82=1,AC82,IF($D82=1,\"\",MAX(0,VLOOKUP($B82&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.164999999999999},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.951216346153844},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.082255},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.488897499999997},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.038052884615386},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.424107500000002},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.001153846153844},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.828622596153846},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.961423076923076},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.15855},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.654850961538461},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.01603009259259},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2744296875},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.953101851851853},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.113592499999999},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.563974999999999},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.116360576923078},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.503768229166671},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.032004807692307},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.846617788461536},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.956572115384613},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.154895},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.65413701923077},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.041800480769231},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.2444775},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.525155487804879},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.998214953271027},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.592938953488375},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.388338414634145},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.38537837837838},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.830366972477064},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87778947368421},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9765914634146347},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6297937500000002},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4898506097560968},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9271282051282057},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2363660714285709},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.356282051282051},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.005423676012461},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.639093023255814},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.439189024390245},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.405083333333337},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.842495412844038},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.87835855263158},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9541189024390242},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6052937499999995},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4645304878048782},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.060792682926829},{"$f":"+IF($D82=1,\"\",IF(AND($E82=0,ModelMode=\"Actuals\"),VLOOKUP($B82&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E82=0,ModelMode=\"Forecast\"),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E82=1),VLOOKUP($B82&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E82=1),VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B82,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B82,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0831374999999994},{"$f":"IF($D82=1,\"\",(BB82*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ82*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.440802419354837},{"$f":"IF($D82=1,\"\",(BC82*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA82*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.263979195561719},{"$f":"IF($D82=1,\"\",(BD82*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB82*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.225174731182793},{"$f":"IF($D82=1,\"\",(BE82*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC82*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.988178763440857},{"$f":"IF($D82=1,\"\",(BF82*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD82*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.706487068965519},{"$f":"IF($D82=1,\"\",(BG82*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE82*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.60566621803499},{"$f":"IF($D82=1,\"\",(BH82*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF82*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.582715277777778},{"$f":"IF($D82=1,\"\",(BI82*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG82*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6455295698924726},{"$f":"IF($D82=1,\"\",(BJ82*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH82*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5902138888888881},{"$f":"IF($D82=1,\"\",(BK82*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI82*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8186680107526882},{"$f":"IF($D82=1,\"\",(BL82*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ82*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3013293010752687},{"$f":"IF($D82=1,\"\",(BM82*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK82*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8566666666666656},{"$f":"IF($D82=1,\"\",(BN82*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL82*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.444758064516131},{"$f":"IF($D82=1,\"\",(BO82*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM82*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.284574202496533},{"$f":"IF($D82=1,\"\",(BP82*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN82*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.286879032258067},{"$f":"IF($D82=1,\"\",(BQ82*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO82*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.054381720430108},{"$f":"IF($D82=1,\"\",(BR82*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP82*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.747188988095242},{"$f":"IF($D82=1,\"\",(BS82*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ82*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.628277254374158},{"$f":"IF($D82=1,\"\",(BT82*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR82*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.593352777777778},{"$f":"IF($D82=1,\"\",(BU82*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS82*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6329099462365591},{"$f":"IF($D82=1,\"\",(BV82*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT82*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5772944444444441},{"$f":"IF($D82=1,\"\",(BW82*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU82*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8071061827956996},{"$f":"IF($D82=1,\"\",(BX82*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV82*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2867325268817194},{"$f":"IF($D82=1,\"\",(BY82*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW82*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.8394375000000007},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.2510000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.23},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":4.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.923},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.9470000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":5.7729999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":4.3040000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":3.774},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":2.0920000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":1.1479999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":1.0029999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B82,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B82,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J85<>0,0.5,1)","v":3.8069999999999999},{"$f":"IF($D82=1,\"\",MAX(F82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB82,0))","v":5.9407836538461591},{"$f":"IF($D82=1,\"\",MAX(G82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC82,0))","v":8.1747450000000015},{"$f":"IF($D82=1,\"\",MAX(H82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD82,0))","v":7.5691025000000032},{"$f":"IF($D82=1,\"\",MAX(I82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE82,0))","v":4.4419471153846146},{"$f":"IF($D82=1,\"\",MAX(J82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF82,0))","v":13.927892500000002},{"$f":"IF($D82=1,\"\",MAX(K82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG82,0))","v":7.1188461538461567},{"$f":"IF($D82=1,\"\",MAX(L82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH82,0))","v":7.1463774038461558},{"$f":"IF($D82=1,\"\",MAX(M82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI82,0))","v":4.8025769230769253},{"$f":"IF($D82=1,\"\",MAX(N82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ82,0))","v":2.5864499999999992},{"$f":"IF($D82=1,\"\",MAX(O82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK82,0))","v":2.8471490384615379},{"$f":"IF($D82=1,\"\",MAX(P82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL82,0))","v":3.3629699074074093},{"$f":"IF($D82=1,\"\",MAX(Q82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM82,0))","v":3.7915703124999993},{"$f":"IF($D82=1,\"\",MAX(R82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN82,0))","v":5.9658981481481472},{"$f":"IF($D82=1,\"\",MAX(S82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO82,0))","v":8.1974075000000006},{"$f":"IF($D82=1,\"\",MAX(T82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP82,0))","v":7.584025000000004},{"$f":"IF($D82=1,\"\",MAX(U82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ82,0))","v":4.4406394230769237},{"$f":"IF($D82=1,\"\",MAX(V82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR82,0))","v":13.949231770833332},{"$f":"IF($D82=1,\"\",MAX(W82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS82,0))","v":7.136995192307694},{"$f":"IF($D82=1,\"\",MAX(X82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT82,0))","v":7.1663822115384654},{"$f":"IF($D82=1,\"\",MAX(Y82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU82,0))","v":4.8134278846153862},{"$f":"IF($D82=1,\"\",MAX(Z82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV82,0))","v":2.557105},{"$f":"IF($D82=1,\"\",MAX(AA82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW82,0))","v":2.8168629807692298},{"$f":"IF($D82=1,\"\",MAX(AB82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX82,0))","v":3.3071995192307693},{"$f":"IF($D82=1,\"\",MAX(AC82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY82,0))","v":3.7885225000000009},{"$f":"IF($D82=1,\"\",MAX(0,F82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB82-DV82))","v":0.68978365384615881},{"$f":"IF($D82=1,\"\",MAX(0,G82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC82-DW82))","v":2.9447450000000011},{"$f":"IF($D82=1,\"\",MAX(0,H82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD82-DX82))","v":3.3761025000000036},{"$f":"IF($D82=1,\"\",MAX(0,I82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE82-DY82))","v":0},{"$f":"IF($D82=1,\"\",MAX(0,J82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF82-DZ82))","v":7.9808925000000022},{"$f":"IF($D82=1,\"\",MAX(0,K82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG82-EA82))","v":1.345846153846157},{"$f":"IF($D82=1,\"\",MAX(0,L82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH82-EB82))","v":2.8423774038461556},{"$f":"IF($D82=1,\"\",MAX(0,M82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI82-EC82))","v":1.0285769230769253},{"$f":"IF($D82=1,\"\",MAX(0,N82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ82-ED82))","v":0.49444999999999917},{"$f":"IF($D82=1,\"\",MAX(0,O82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK82-EE82))","v":1.699149038461538},{"$f":"IF($D82=1,\"\",MAX(0,P82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL82-EF82))","v":2.3599699074074092},{"$f":"IF($D82=1,\"\",MAX(0,Q82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM82-EG82))","v":0},{"$f":"IF($D82=1,\"\",MAX(0,R82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN82-EH82))","v":0.71489814814814689},{"$f":"IF($D82=1,\"\",MAX(0,S82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO82-EI82))","v":2.9674075000000002},{"$f":"IF($D82=1,\"\",MAX(0,T82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP82-EJ82))","v":3.3910250000000044},{"$f":"IF($D82=1,\"\",MAX(0,U82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ82-EK82))","v":0},{"$f":"IF($D82=1,\"\",MAX(0,V82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR82-EL82))","v":8.0022317708333333},{"$f":"IF($D82=1,\"\",MAX(0,W82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS82-EM82))","v":1.3639951923076943},{"$f":"IF($D82=1,\"\",MAX(0,X82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT82-EN82))","v":2.8623822115384652},{"$f":"IF($D82=1,\"\",MAX(0,Y82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU82-EO82))","v":1.0394278846153862},{"$f":"IF($D82=1,\"\",MAX(0,Z82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV82-EP82))","v":0.46510499999999988},{"$f":"IF($D82=1,\"\",MAX(0,AA82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW82-EQ82))","v":1.6688629807692299},{"$f":"IF($D82=1,\"\",MAX(0,AB82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX82-ER82))","v":2.3041995192307692},{"$f":"IF($D82=1,\"\",MAX(0,AC82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY82-ES82))","v":0},{"$f":"IF($D82=1,\"\",MAX(0,F82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX82))","v":7.4511975806451662},{"$f":"IF($D82=1,\"\",MAX(0,G82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY82))","v":9.9930208044382827},{"$f":"IF($D82=1,\"\",MAX(0,H82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ82))","v":9.8328252688172064},{"$f":"IF($D82=1,\"\",MAX(0,I82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA82))","v":6.4918212365591437},{"$f":"IF($D82=1,\"\",MAX(0,J82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB82))","v":15.645512931034485},{"$f":"IF($D82=1,\"\",MAX(0,K82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC82))","v":8.5143337819650107},{"$f":"IF($D82=1,\"\",MAX(0,L82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD82))","v":8.3922847222222234},{"$f":"IF($D82=1,\"\",MAX(0,M82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE82))","v":6.1184704301075286},{"$f":"IF($D82=1,\"\",MAX(0,N82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF82))","v":4.1547861111111111},{"$f":"IF($D82=1,\"\",MAX(0,O82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG82))","v":4.6833319892473106},{"$f":"IF($D82=1,\"\",MAX(0,P82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH82))","v":5.0776706989247309},{"$f":"IF($D82=1,\"\",MAX(0,Q82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI82))","v":5.2093333333333334},{"$f":"IF($D82=1,\"\",MAX(0,R82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ82))","v":7.4742419354838692},{"$f":"IF($D82=1,\"\",MAX(0,S82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK82))","v":10.026425797503467},{"$f":"IF($D82=1,\"\",MAX(0,T82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL82))","v":9.861120967741936},{"$f":"IF($D82=1,\"\",MAX(0,U82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM82))","v":6.5026182795698944},{"$f":"IF($D82=1,\"\",MAX(0,V82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN82))","v":15.70581101190476},{"$f":"IF($D82=1,\"\",MAX(0,W82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO82))","v":8.5407227456258425},{"$f":"IF($D82=1,\"\",MAX(0,X82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP82))","v":8.4196472222222241},{"$f":"IF($D82=1,\"\",MAX(0,Y82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ82))","v":6.1370900537634405},{"$f":"IF($D82=1,\"\",MAX(0,Z82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR82))","v":4.1347055555555556},{"$f":"IF($D82=1,\"\",MAX(0,AA82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS82))","v":4.6638938172043005},{"$f":"IF($D82=1,\"\",MAX(0,AB82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT82))","v":5.0622674731182808},{"$f":"IF($D82=1,\"\",MAX(0,AC82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU82))","v":5.1935625000000005},{"$f":"IF($D82=1,\"\",MAX(0,F82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX82-DV82))","v":2.2001975806451659},{"$f":"IF($D82=1,\"\",MAX(0,G82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY82-DW82))","v":4.7630208044382822},{"$f":"IF($D82=1,\"\",MAX(0,H82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ82-DX82))","v":5.6398252688172068},{"$f":"IF($D82=1,\"\",MAX(0,I82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA82-DY82))","v":0.56882123655914363},{"$f":"IF($D82=1,\"\",MAX(0,J82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB82-DZ82))","v":9.698512931034486},{"$f":"IF($D82=1,\"\",MAX(0,K82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC82-EA82))","v":2.741333781965011},{"$f":"IF($D82=1,\"\",MAX(0,L82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD82-EB82))","v":4.0882847222222232},{"$f":"IF($D82=1,\"\",MAX(0,M82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE82-EC82))","v":2.3444704301075285},{"$f":"IF($D82=1,\"\",MAX(0,N82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF82-ED82))","v":2.062786111111111},{"$f":"IF($D82=1,\"\",MAX(0,O82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG82-EE82))","v":3.535331989247311},{"$f":"IF($D82=1,\"\",MAX(0,P82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH82-EF82))","v":4.0746706989247308},{"$f":"IF($D82=1,\"\",MAX(0,Q82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI82-EG82))","v":1.4023333333333334},{"$f":"IF($D82=1,\"\",MAX(0,R82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ82-EH82))","v":2.2232419354838688},{"$f":"IF($D82=1,\"\",MAX(0,S82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK82-EI82))","v":4.796425797503467},{"$f":"IF($D82=1,\"\",MAX(0,T82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL82-EJ82))","v":5.6681209677419364},{"$f":"IF($D82=1,\"\",MAX(0,U82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM82-EK82))","v":0.57961827956989431},{"$f":"IF($D82=1,\"\",MAX(0,V82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN82-EL82))","v":9.7588110119047613},{"$f":"IF($D82=1,\"\",MAX(0,W82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO82-EM82))","v":2.7677227456258429},{"$f":"IF($D82=1,\"\",MAX(0,X82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP82-EN82))","v":4.1156472222222238},{"$f":"IF($D82=1,\"\",MAX(0,Y82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ82-EO82))","v":2.3630900537634405},{"$f":"IF($D82=1,\"\",MAX(0,Z82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR82-EP82))","v":2.0427055555555556},{"$f":"IF($D82=1,\"\",MAX(0,AA82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS82-EQ82))","v":3.5158938172043008},{"$f":"IF($D82=1,\"\",MAX(0,AB82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT82-ER82))","v":4.0592674731182807},{"$f":"IF($D82=1,\"\",MAX(0,AC82-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B82,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU82-ES82))","v":1.3865625000000006},251292.40839669263,882656.86517525604,684655.16911484161,{"$f":"IF(StagingTRM!$C85=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD82:BA82))/2","v":2138674.7432457684},882656.86517525604,{"$f":"+IL82-'Status Quo'!K81","v":0},{"$f":"+IO82-SUM('Demand Revenues'!CC82:CZ82)/2","v":0}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B91,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B91,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB91)))","v":9.6429999999999989},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC91)))","v":6.8170000000000002},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD91)))","v":8.8129999999999988},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE91)))","v":9.2409999999999997},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF91)))","v":7.99},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG91)))","v":7.6969999999999992},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH91)))","v":8.609},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI91)))","v":9.8119999999999994},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ91)))","v":12.052},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK91)))","v":14.042999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL91)))","v":13.891999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM91)))","v":11.277999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN91)))","v":9.7569999999999997},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO91)))","v":7.0570000000000004},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP91)))","v":9.0920000000000005},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ91)))","v":9.4969999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR91)))","v":8.1370000000000005},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS91)))","v":7.738999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT91)))","v":8.5749999999999993},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU91)))","v":9.7780000000000005},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV91)))","v":12.016999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW91)))","v":14.008999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX91)))","v":13.857999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B91,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B91,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY91)))","v":11.244},{"$f":"IF($E91=1,F91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.1679999999999993},{"$f":"IF($E91=1,G91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.0540000000000003},{"$f":"IF($E91=1,H91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8069999999999999},{"$f":"IF($E91=1,I91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.3010000000000002},{"$f":"IF($E91=1,J91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.9609999999999985},{"$f":"IF($E91=1,K91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0510000000000002},{"$f":"IF($E91=1,L91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5969999999999995},{"$f":"IF($E91=1,M91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1109999999999989},{"$f":"IF($E91=1,N91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.270999999999999},{"$f":"IF($E91=1,O91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.79},{"$f":"IF($E91=1,P91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.045999999999999},{"$f":"IF($E91=1,Q91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.54},{"$f":"IF($E91=1,R91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.7639999999999993},{"$f":"IF($E91=1,S91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.1849999999999996},{"$f":"IF($E91=1,T91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.786999999999999},{"$f":"IF($E91=1,U91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.18},{"$f":"IF($E91=1,V91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1229999999999993},{"$f":"IF($E91=1,W91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0689999999999991},{"$f":"IF($E91=1,X91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":5.5869999999999997},{"$f":"IF($E91=1,Y91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.1110000000000007},{"$f":"IF($E91=1,Z91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.292999999999999},{"$f":"IF($E91=1,AA91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.805999999999999},{"$f":"IF($E91=1,AB91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.061999999999999},{"$f":"IF($E91=1,AC91,IF($D91=1,\"\",MAX(0,VLOOKUP($B91&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B91,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.555999999999999},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2027139423076925},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8898000000000001},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5848175000000007},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4700721153846157},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4551274999999997},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6566466346153845},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1671947115384613},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2127211538461546},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5342175000000005},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.512810096153846},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9473518518518524},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3981614583333339},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9891111111111108},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0249124999999992},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7457999999999991},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5822548076923075},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5434296874999998},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6271346153846147},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0828509615384609},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1283413461538467},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4502625000000009},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.428199519230768},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.330651442307691},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9295674999999992},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7415060975609755},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8230155763239879},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6314883720930231},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9999512195121953},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3468479729729728},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5096727828746177},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7085131578947368},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1438658536585358},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9738218749999987},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1219115853658543},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5118108974358968},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1568601190476189},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1135544871794867},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9300591900311526},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7560988372093016},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1144817073170721},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3392534722222216},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4768654434250763},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6231907894736834},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0577286585365853},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8880406249999995},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0360487804878051},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.902530487804877},{"$f":"+IF($D91=1,\"\",IF(AND($E91=0,ModelMode=\"Actuals\"),VLOOKUP($B91&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E91=0,ModelMode=\"Forecast\"),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E91=1),VLOOKUP($B91&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E91=1),VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B91,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B91,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4898218749999996},{"$f":"IF($D91=1,\"\",(BB91*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ91*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5585255376344085},{"$f":"IF($D91=1,\"\",(BC91*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA91*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8600665742024969},{"$f":"IF($D91=1,\"\",(BD91*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB91*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1440309139784945},{"$f":"IF($D91=1,\"\",(BE91*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC91*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2628145161290334},{"$f":"IF($D91=1,\"\",(BF91*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD91*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4090775862068963},{"$f":"IF($D91=1,\"\",(BG91*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE91*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5919623149394346},{"$f":"IF($D91=1,\"\",(BH91*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF91*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9735291666666663},{"$f":"IF($D91=1,\"\",(BI91*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG91*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7415053763440866},{"$f":"IF($D91=1,\"\",(BJ91*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH91*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8407083333333327},{"$f":"IF($D91=1,\"\",(BK91*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI91*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8996182795698928},{"$f":"IF($D91=1,\"\",(BL91*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ91*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.3453508064516146},{"$f":"IF($D91=1,\"\",(BM91*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK91*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.8188875000000007},{"$f":"IF($D91=1,\"\",(BN91*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL91*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6219422043010745},{"$f":"IF($D91=1,\"\",(BO91*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM91*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9826823855755888},{"$f":"IF($D91=1,\"\",(BP91*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN91*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2881962365591395},{"$f":"IF($D91=1,\"\",(BQ91*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO91*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3760322580645159},{"$f":"IF($D91=1,\"\",(BR91*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP91*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4559255952380949},{"$f":"IF($D91=1,\"\",(BS91*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ91*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5609999999999991},{"$f":"IF($D91=1,\"\",(BT91*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR91*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8887722222222214},{"$f":"IF($D91=1,\"\",(BU91*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS91*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6563508064516137},{"$f":"IF($D91=1,\"\",(BV91*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT91*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7559416666666667},{"$f":"IF($D91=1,\"\",(BW91*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU91*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8144556451612903},{"$f":"IF($D91=1,\"\",(BX91*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV91*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2601895161290315},{"$f":"IF($D91=1,\"\",(BY91*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW91*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.7341249999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.246},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.8069999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.2130000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.367},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.7949999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.0659999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.194},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":3.7919999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":2.3719999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.4059999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":0.71899999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B91,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B91,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J94<>0,0.5,1)","v":1.246},{"$f":"IF($D91=1,\"\",MAX(F91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB91,0))","v":4.4402860576923064},{"$f":"IF($D91=1,\"\",MAX(G91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC91,0))","v":2.9272},{"$f":"IF($D91=1,\"\",MAX(H91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD91,0))","v":3.2281824999999982},{"$f":"IF($D91=1,\"\",MAX(I91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE91,0))","v":3.770927884615384},{"$f":"IF($D91=1,\"\",MAX(J91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF91,0))","v":3.5348725000000005},{"$f":"IF($D91=1,\"\",MAX(K91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG91,0))","v":4.0403533653846146},{"$f":"IF($D91=1,\"\",MAX(L91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH91,0))","v":4.4418052884615387},{"$f":"IF($D91=1,\"\",MAX(M91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI91,0))","v":3.5992788461538447},{"$f":"IF($D91=1,\"\",MAX(N91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ91,0))","v":3.5177824999999991},{"$f":"IF($D91=1,\"\",MAX(O91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK91,0))","v":3.5301899038461535},{"$f":"IF($D91=1,\"\",MAX(P91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL91,0))","v":3.944648148148147},{"$f":"IF($D91=1,\"\",MAX(Q91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM91,0))","v":3.8798385416666648},{"$f":"IF($D91=1,\"\",MAX(R91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN91,0))","v":4.7678888888888888},{"$f":"IF($D91=1,\"\",MAX(S91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO91,0))","v":3.0320875000000012},{"$f":"IF($D91=1,\"\",MAX(T91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP91,0))","v":3.3462000000000014},{"$f":"IF($D91=1,\"\",MAX(U91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ91,0))","v":3.9147451923076924},{"$f":"IF($D91=1,\"\",MAX(V91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR91,0))","v":3.5935703125000007},{"$f":"IF($D91=1,\"\",MAX(W91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS91,0))","v":4.1118653846153848},{"$f":"IF($D91=1,\"\",MAX(X91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT91,0))","v":4.4921490384615383},{"$f":"IF($D91=1,\"\",MAX(Y91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU91,0))","v":3.6496586538461537},{"$f":"IF($D91=1,\"\",MAX(Z91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV91,0))","v":3.5667374999999986},{"$f":"IF($D91=1,\"\",MAX(AA91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW91,0))","v":3.5808004807692306},{"$f":"IF($D91=1,\"\",MAX(AB91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX91,0))","v":3.5273485576923083},{"$f":"IF($D91=1,\"\",MAX(AC91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY91,0))","v":4.3144325000000006},{"$f":"IF($D91=1,\"\",MAX(0,F91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB91-DV91))","v":2.6332860576923065},{"$f":"IF($D91=1,\"\",MAX(0,G91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC91-DW91))","v":0.71419999999999995},{"$f":"IF($D91=1,\"\",MAX(0,H91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD91-DX91))","v":1.8611824999999982},{"$f":"IF($D91=1,\"\",MAX(0,I91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE91-DY91))","v":1.975927884615384},{"$f":"IF($D91=1,\"\",MAX(0,J91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF91-DZ91))","v":1.4688725000000007},{"$f":"IF($D91=1,\"\",MAX(0,K91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG91-EA91))","v":1.8463533653846147},{"$f":"IF($D91=1,\"\",MAX(0,L91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH91-EB91))","v":0.64980528846153884},{"$f":"IF($D91=1,\"\",MAX(0,M91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI91-EC91))","v":1.2272788461538449},{"$f":"IF($D91=1,\"\",MAX(0,N91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ91-ED91))","v":2.1117824999999995},{"$f":"IF($D91=1,\"\",MAX(0,O91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK91-EE91))","v":2.3511899038461532},{"$f":"IF($D91=1,\"\",MAX(0,P91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL91-EF91))","v":3.2256481481481472},{"$f":"IF($D91=1,\"\",MAX(0,Q91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM91-EG91))","v":2.6338385416666648},{"$f":"IF($D91=1,\"\",MAX(0,R91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN91-EH91))","v":2.9608888888888889},{"$f":"IF($D91=1,\"\",MAX(0,S91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO91-EI91))","v":0.81908750000000108},{"$f":"IF($D91=1,\"\",MAX(0,T91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP91-EJ91))","v":1.9792000000000014},{"$f":"IF($D91=1,\"\",MAX(0,U91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ91-EK91))","v":2.1197451923076924},{"$f":"IF($D91=1,\"\",MAX(0,V91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR91-EL91))","v":1.5275703125000009},{"$f":"IF($D91=1,\"\",MAX(0,W91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS91-EM91))","v":1.9178653846153848},{"$f":"IF($D91=1,\"\",MAX(0,X91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT91-EN91))","v":0.70014903846153853},{"$f":"IF($D91=1,\"\",MAX(0,Y91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU91-EO91))","v":1.2776586538461538},{"$f":"IF($D91=1,\"\",MAX(0,Z91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV91-EP91))","v":2.1607374999999989},{"$f":"IF($D91=1,\"\",MAX(0,AA91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW91-EQ91))","v":2.4018004807692304},{"$f":"IF($D91=1,\"\",MAX(0,AB91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX91-ER91))","v":2.8083485576923084},{"$f":"IF($D91=1,\"\",MAX(0,AC91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY91-ES91))","v":3.0684325000000006},{"$f":"IF($D91=1,\"\",MAX(0,F91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX91))","v":5.0844744623655904},{"$f":"IF($D91=1,\"\",MAX(0,G91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY91))","v":2.9569334257975033},{"$f":"IF($D91=1,\"\",MAX(0,H91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ91))","v":3.6689690860215043},{"$f":"IF($D91=1,\"\",MAX(0,I91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA91))","v":3.9781854838709663},{"$f":"IF($D91=1,\"\",MAX(0,J91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB91))","v":3.5809224137931039},{"$f":"IF($D91=1,\"\",MAX(0,K91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC91))","v":4.1050376850605641},{"$f":"IF($D91=1,\"\",MAX(0,L91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD91))","v":4.6354708333333337},{"$f":"IF($D91=1,\"\",MAX(0,M91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE91))","v":4.0704946236559127},{"$f":"IF($D91=1,\"\",MAX(0,N91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF91))","v":4.2112916666666669},{"$f":"IF($D91=1,\"\",MAX(0,O91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG91))","v":4.1433817204301064},{"$f":"IF($D91=1,\"\",MAX(0,P91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH91))","v":4.5466491935483848},{"$f":"IF($D91=1,\"\",MAX(0,Q91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI91))","v":4.459112499999998},{"$f":"IF($D91=1,\"\",MAX(0,R91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ91))","v":5.1350577956989252},{"$f":"IF($D91=1,\"\",MAX(0,S91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK91))","v":3.0743176144244115},{"$f":"IF($D91=1,\"\",MAX(0,T91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL91))","v":3.803803763440861},{"$f":"IF($D91=1,\"\",MAX(0,U91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM91))","v":4.120967741935484},{"$f":"IF($D91=1,\"\",MAX(0,V91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN91))","v":3.6810744047619055},{"$f":"IF($D91=1,\"\",MAX(0,W91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO91))","v":4.1779999999999999},{"$f":"IF($D91=1,\"\",MAX(0,X91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP91))","v":4.6862277777777779},{"$f":"IF($D91=1,\"\",MAX(0,Y91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ91))","v":4.1216491935483868},{"$f":"IF($D91=1,\"\",MAX(0,Z91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR91))","v":4.2610583333333327},{"$f":"IF($D91=1,\"\",MAX(0,AA91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS91))","v":4.1945443548387082},{"$f":"IF($D91=1,\"\",MAX(0,AB91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT91))","v":4.5978104838709672},{"$f":"IF($D91=1,\"\",MAX(0,AC91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU91))","v":4.5098750000000001},{"$f":"IF($D91=1,\"\",MAX(0,F91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX91-DV91))","v":3.2774744623655905},{"$f":"IF($D91=1,\"\",MAX(0,G91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY91-DW91))","v":0.74393342579750321},{"$f":"IF($D91=1,\"\",MAX(0,H91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ91-DX91))","v":2.3019690860215043},{"$f":"IF($D91=1,\"\",MAX(0,I91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA91-DY91))","v":2.1831854838709663},{"$f":"IF($D91=1,\"\",MAX(0,J91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB91-DZ91))","v":1.5149224137931041},{"$f":"IF($D91=1,\"\",MAX(0,K91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC91-EA91))","v":1.9110376850605642},{"$f":"IF($D91=1,\"\",MAX(0,L91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD91-EB91))","v":0.84347083333333384},{"$f":"IF($D91=1,\"\",MAX(0,M91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE91-EC91))","v":1.6984946236559129},{"$f":"IF($D91=1,\"\",MAX(0,N91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF91-ED91))","v":2.8052916666666672},{"$f":"IF($D91=1,\"\",MAX(0,O91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG91-EE91))","v":2.9643817204301062},{"$f":"IF($D91=1,\"\",MAX(0,P91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH91-EF91))","v":3.827649193548385},{"$f":"IF($D91=1,\"\",MAX(0,Q91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI91-EG91))","v":3.213112499999998},{"$f":"IF($D91=1,\"\",MAX(0,R91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ91-EH91))","v":3.3280577956989252},{"$f":"IF($D91=1,\"\",MAX(0,S91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK91-EI91))","v":0.86131761442441146},{"$f":"IF($D91=1,\"\",MAX(0,T91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL91-EJ91))","v":2.436803763440861},{"$f":"IF($D91=1,\"\",MAX(0,U91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM91-EK91))","v":2.3259677419354841},{"$f":"IF($D91=1,\"\",MAX(0,V91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN91-EL91))","v":1.6150744047619057},{"$f":"IF($D91=1,\"\",MAX(0,W91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO91-EM91))","v":1.984},{"$f":"IF($D91=1,\"\",MAX(0,X91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP91-EN91))","v":0.89422777777777807},{"$f":"IF($D91=1,\"\",MAX(0,Y91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ91-EO91))","v":1.7496491935483869},{"$f":"IF($D91=1,\"\",MAX(0,Z91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR91-EP91))","v":2.855058333333333},{"$f":"IF($D91=1,\"\",MAX(0,AA91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS91-EQ91))","v":3.015544354838708},{"$f":"IF($D91=1,\"\",MAX(0,AB91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT91-ER91))","v":3.8788104838709674},{"$f":"IF($D91=1,\"\",MAX(0,AC91-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B91,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU91-ES91))","v":3.2638750000000001},242511.35564747595,476402.03492680239,430600.60564747587,{"$f":"IF(StagingTRM!$C94=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD91:BA91))/2","v":870468.28963665199},476402.03492680239,{"$f":"+IL91-'Status Quo'!K90","v":0},{"$f":"+IO91-SUM('Demand Revenues'!CC91:CZ91)/2","v":0}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B100,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B100,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB100)))","v":16.814},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC100)))","v":22.646999999999998},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD100)))","v":25.623000000000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE100)))","v":26.004999999999999},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF100)))","v":24.576000000000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG100)))","v":20.297999999999998},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH100)))","v":17.831},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI100)))","v":15.868},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ100)))","v":14.026},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK100)))","v":13.599},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL100)))","v":13.771000000000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM100)))","v":15.651},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN100)))","v":16.901},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO100)))","v":22.748000000000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP100)))","v":25.721},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ100)))","v":26.103000000000002},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR100)))","v":24.673999999999999},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS100)))","v":20.388999999999999},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT100)))","v":17.920999999999999},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU100)))","v":15.96},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV100)))","v":14.124000000000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW100)))","v":13.694000000000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX100)))","v":13.865},{"$f":"+IF(AND($D100=0,$E100=0),IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B100,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B100,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY100)))","v":15.75},{"$f":"IF($E100=1,F100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.839},{"$f":"IF($E100=1,G100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.646000000000001},{"$f":"IF($E100=1,H100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.693999999999999},{"$f":"IF($E100=1,I100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.704000000000001},{"$f":"IF($E100=1,J100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.939},{"$f":"IF($E100=1,K100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.728000000000002},{"$f":"IF($E100=1,L100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.201000000000001},{"$f":"IF($E100=1,M100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.589},{"$f":"IF($E100=1,N100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.94},{"$f":"IF($E100=1,O100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.962},{"$f":"IF($E100=1,P100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.945},{"$f":"IF($E100=1,Q100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.782999999999999},{"$f":"IF($E100=1,R100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.760999999999999},{"$f":"IF($E100=1,S100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.192},{"$f":"IF($E100=1,T100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.734999999999999},{"$f":"IF($E100=1,U100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.792999999999999},{"$f":"IF($E100=1,V100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.030999999999999},{"$f":"IF($E100=1,W100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.812000000000001},{"$f":"IF($E100=1,X100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.278},{"$f":"IF($E100=1,Y100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.656000000000001},{"$f":"IF($E100=1,Z100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":12.023999999999999},{"$f":"IF($E100=1,AA100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.06},{"$f":"IF($E100=1,AB100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":14.04},{"$f":"IF($E100=1,AC100,IF($D100=1,\"\",MAX(0,VLOOKUP($B100&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B100,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.858000000000001},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.898459134615385},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.079529999999998},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.334775},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.236033653846153},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.027070000000002},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.646387019230769},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.779718750000001},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.300052884615384},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.475365},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.665173076923079},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.74855324074074},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.039453125},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.415990740740741},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.11544},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.36778},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.267980769230768},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.312606770833334},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.680891826923077},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812314903846154},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.330084134615383},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.509755},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.696838942307693},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.194944711538461},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.5911525},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.855295731707317},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.531959501557633},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.715386627906977},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.68419512195122},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.019516891891893},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.330272171253823},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.049345394736843},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.581646341463415},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7261249999999997},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1386981707317076},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.002099358974359},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9523690476190474},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.439512820512821},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.562510903426791},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.742212209302325},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.711902439024389},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.056284722222223},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.357899082568808},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.077855263157895},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6071097560975609},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7522750000000009},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1658323170731713},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5882774390243899},{"$f":"+IF($D100=1,\"\",IF(AND($E100=0,ModelMode=\"Actuals\"),VLOOKUP($B100&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E100=0,ModelMode=\"Forecast\"),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E100=1),VLOOKUP($B100&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E100=1),VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B100,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B100,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4270499999999995},{"$f":"IF($D100=1,\"\",(BB100*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ100*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.556849462365593},{"$f":"IF($D100=1,\"\",(BC100*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA100*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.945313453536754},{"$f":"IF($D100=1,\"\",(BD100*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB100*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.661294354838709},{"$f":"IF($D100=1,\"\",(BE100*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC100*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.111029569892473},{"$f":"IF($D100=1,\"\",(BF100*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD100*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.173283045977012},{"$f":"IF($D100=1,\"\",(BG100*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE100*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.186939434724092},{"$f":"IF($D100=1,\"\",(BH100*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF100*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.049116666666668},{"$f":"IF($D100=1,\"\",(BI100*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG100*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.542475806451614},{"$f":"IF($D100=1,\"\",(BJ100*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH100*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.253480555555555},{"$f":"IF($D100=1,\"\",(BK100*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI100*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9922110215053763},{"$f":"IF($D100=1,\"\",(BL100*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ100*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.016169354838711},{"$f":"IF($D100=1,\"\",(BM100*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK100*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.598813888888888},{"$f":"IF($D100=1,\"\",(BN100*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL100*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.587145161290321},{"$f":"IF($D100=1,\"\",(BO100*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM100*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.978837725381412},{"$f":"IF($D100=1,\"\",(BP100*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN100*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.691442204301076},{"$f":"IF($D100=1,\"\",(BQ100*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO100*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.141107526881722},{"$f":"IF($D100=1,\"\",(BR100*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP100*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.345611607142857},{"$f":"IF($D100=1,\"\",(BS100*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ100*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.218417227456259},{"$f":"IF($D100=1,\"\",(BT100*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR100*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.0799875},{"$f":"IF($D100=1,\"\",(BU100*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS100*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.570493279569893},{"$f":"IF($D100=1,\"\",(BV100*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT100*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.284208333333334},{"$f":"IF($D100=1,\"\",(BW100*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU100*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.021879032258065},{"$f":"IF($D100=1,\"\",(BX100*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV100*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.045768817204301},{"$f":"IF($D100=1,\"\",(BY100*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW100*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.629329166666666},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":1.357},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":3.9529999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":5.22},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":2.8109999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":3.5870000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":4.4130000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":4.1479999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":3.05},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":2.3610000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":0.72},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":1.4019999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":1.079},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B100,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B100,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J103<>0,0.5,1)","v":1.357},{"$f":"IF($D100=1,\"\",MAX(F100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB100,0))","v":2.9155408653846155},{"$f":"IF($D100=1,\"\",MAX(G100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC100,0))","v":5.5674700000000001},{"$f":"IF($D100=1,\"\",MAX(H100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD100,0))","v":6.2882250000000006},{"$f":"IF($D100=1,\"\",MAX(I100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE100,0))","v":6.7689663461538458},{"$f":"IF($D100=1,\"\",MAX(J100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF100,0))","v":6.5489299999999986},{"$f":"IF($D100=1,\"\",MAX(K100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG100,0))","v":3.6516129807692295},{"$f":"IF($D100=1,\"\",MAX(L100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH100,0))","v":4.0512812499999988},{"$f":"IF($D100=1,\"\",MAX(M100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI100,0))","v":4.5679471153846158},{"$f":"IF($D100=1,\"\",MAX(N100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ100,0))","v":2.5506349999999998},{"$f":"IF($D100=1,\"\",MAX(O100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK100,0))","v":2.9338269230769214},{"$f":"IF($D100=1,\"\",MAX(P100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL100,0))","v":3.0224467592592603},{"$f":"IF($D100=1,\"\",MAX(Q100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM100,0))","v":3.6115468750000002},{"$f":"IF($D100=1,\"\",MAX(R100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN100,0))","v":3.4850092592592592},{"$f":"IF($D100=1,\"\",MAX(S100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO100,0))","v":5.6325600000000016},{"$f":"IF($D100=1,\"\",MAX(T100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP100,0))","v":6.3532200000000003},{"$f":"IF($D100=1,\"\",MAX(U100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ100,0))","v":6.8350192307692339},{"$f":"IF($D100=1,\"\",MAX(V100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR100,0))","v":6.3613932291666657},{"$f":"IF($D100=1,\"\",MAX(W100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS100,0))","v":3.7081081730769228},{"$f":"IF($D100=1,\"\",MAX(X100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT100,0))","v":4.1086850961538453},{"$f":"IF($D100=1,\"\",MAX(Y100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU100,0))","v":4.6299158653846177},{"$f":"IF($D100=1,\"\",MAX(Z100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV100,0))","v":2.6142450000000004},{"$f":"IF($D100=1,\"\",MAX(AA100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW100,0))","v":2.997161057692308},{"$f":"IF($D100=1,\"\",MAX(AB100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX100,0))","v":2.6700552884615387},{"$f":"IF($D100=1,\"\",MAX(AC100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY100,0))","v":4.1588475000000003},{"$f":"IF($D100=1,\"\",MAX(0,F100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB100-DV100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,G100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC100-DW100))","v":0.34747000000000039},{"$f":"IF($D100=1,\"\",MAX(0,H100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD100-DX100))","v":3.4772250000000007},{"$f":"IF($D100=1,\"\",MAX(0,I100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE100-DY100))","v":3.1819663461538457},{"$f":"IF($D100=1,\"\",MAX(0,J100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF100-DZ100))","v":2.1359299999999983},{"$f":"IF($D100=1,\"\",MAX(0,K100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG100-EA100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,L100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH100-EB100))","v":1.001281249999999},{"$f":"IF($D100=1,\"\",MAX(0,M100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI100-EC100))","v":2.2069471153846156},{"$f":"IF($D100=1,\"\",MAX(0,N100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ100-ED100))","v":1.8306349999999998},{"$f":"IF($D100=1,\"\",MAX(0,O100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK100-EE100))","v":1.5318269230769215},{"$f":"IF($D100=1,\"\",MAX(0,P100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL100-EF100))","v":1.9434467592592604},{"$f":"IF($D100=1,\"\",MAX(0,Q100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM100-EG100))","v":2.254546875},{"$f":"IF($D100=1,\"\",MAX(0,R100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN100-EH100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,S100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO100-EI100))","v":0.41256000000000181},{"$f":"IF($D100=1,\"\",MAX(0,T100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP100-EJ100))","v":3.5422200000000004},{"$f":"IF($D100=1,\"\",MAX(0,U100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ100-EK100))","v":3.2480192307692337},{"$f":"IF($D100=1,\"\",MAX(0,V100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR100-EL100))","v":1.9483932291666655},{"$f":"IF($D100=1,\"\",MAX(0,W100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS100-EM100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,X100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT100-EN100))","v":1.0586850961538454},{"$f":"IF($D100=1,\"\",MAX(0,Y100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU100-EO100))","v":2.2689158653846175},{"$f":"IF($D100=1,\"\",MAX(0,Z100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV100-EP100))","v":1.8942450000000004},{"$f":"IF($D100=1,\"\",MAX(0,AA100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW100-EQ100))","v":1.5951610576923081},{"$f":"IF($D100=1,\"\",MAX(0,AB100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX100-ER100))","v":1.5910552884615388},{"$f":"IF($D100=1,\"\",MAX(0,AC100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY100-ES100))","v":2.8018475},{"$f":"IF($D100=1,\"\",MAX(0,F100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX100))","v":4.2571505376344074},{"$f":"IF($D100=1,\"\",MAX(0,G100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY100))","v":6.7016865464632449},{"$f":"IF($D100=1,\"\",MAX(0,H100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ100))","v":7.9617056451612918},{"$f":"IF($D100=1,\"\",MAX(0,I100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA100))","v":7.893970430107526},{"$f":"IF($D100=1,\"\",MAX(0,J100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB100))","v":7.4027169540229885},{"$f":"IF($D100=1,\"\",MAX(0,K100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC100))","v":5.1110605652759062},{"$f":"IF($D100=1,\"\",MAX(0,L100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD100))","v":4.7818833333333313},{"$f":"IF($D100=1,\"\",MAX(0,M100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE100))","v":5.3255241935483859},{"$f":"IF($D100=1,\"\",MAX(0,N100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF100))","v":3.7725194444444448},{"$f":"IF($D100=1,\"\",MAX(0,O100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG100))","v":3.6067889784946239},{"$f":"IF($D100=1,\"\",MAX(0,P100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH100))","v":3.7548306451612898},{"$f":"IF($D100=1,\"\",MAX(0,Q100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI100))","v":5.0521861111111122},{"$f":"IF($D100=1,\"\",MAX(0,R100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ100))","v":4.3138548387096787},{"$f":"IF($D100=1,\"\",MAX(0,S100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK100))","v":6.7691622746185889},{"$f":"IF($D100=1,\"\",MAX(0,T100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL100))","v":8.0295577956989241},{"$f":"IF($D100=1,\"\",MAX(0,U100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM100))","v":7.9618924731182794},{"$f":"IF($D100=1,\"\",MAX(0,V100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN100))","v":7.3283883928571427},{"$f":"IF($D100=1,\"\",MAX(0,W100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO100))","v":5.1705827725437405},{"$f":"IF($D100=1,\"\",MAX(0,X100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP100))","v":4.8410124999999997},{"$f":"IF($D100=1,\"\",MAX(0,Y100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ100))","v":5.3895067204301075},{"$f":"IF($D100=1,\"\",MAX(0,Z100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR100))","v":3.8397916666666667},{"$f":"IF($D100=1,\"\",MAX(0,AA100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS100))","v":3.672120967741936},{"$f":"IF($D100=1,\"\",MAX(0,AB100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT100))","v":3.8192311827956988},{"$f":"IF($D100=1,\"\",MAX(0,AC100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU100))","v":5.1206708333333335},{"$f":"IF($D100=1,\"\",MAX(0,F100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX100-DV100))","v":0.30415053763440758},{"$f":"IF($D100=1,\"\",MAX(0,G100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY100-DW100))","v":1.4816865464632452},{"$f":"IF($D100=1,\"\",MAX(0,H100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ100-DX100))","v":5.1507056451612918},{"$f":"IF($D100=1,\"\",MAX(0,I100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA100-DY100))","v":4.3069704301075262},{"$f":"IF($D100=1,\"\",MAX(0,J100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB100-DZ100))","v":2.9897169540229882},{"$f":"IF($D100=1,\"\",MAX(0,K100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC100-EA100))","v":0.96306056527590655},{"$f":"IF($D100=1,\"\",MAX(0,L100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD100-EB100))","v":1.7318833333333314},{"$f":"IF($D100=1,\"\",MAX(0,M100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE100-EC100))","v":2.9645241935483857},{"$f":"IF($D100=1,\"\",MAX(0,N100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF100-ED100))","v":3.052519444444445},{"$f":"IF($D100=1,\"\",MAX(0,O100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG100-EE100))","v":2.2047889784946237},{"$f":"IF($D100=1,\"\",MAX(0,P100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH100-EF100))","v":2.6758306451612901},{"$f":"IF($D100=1,\"\",MAX(0,Q100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI100-EG100))","v":3.6951861111111119},{"$f":"IF($D100=1,\"\",MAX(0,R100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ100-EH100))","v":0.36085483870967883},{"$f":"IF($D100=1,\"\",MAX(0,S100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK100-EI100))","v":1.5491622746185891},{"$f":"IF($D100=1,\"\",MAX(0,T100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL100-EJ100))","v":5.2185577956989242},{"$f":"IF($D100=1,\"\",MAX(0,U100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM100-EK100))","v":4.3748924731182797},{"$f":"IF($D100=1,\"\",MAX(0,V100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN100-EL100))","v":2.9153883928571425},{"$f":"IF($D100=1,\"\",MAX(0,W100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO100-EM100))","v":1.0225827725437409},{"$f":"IF($D100=1,\"\",MAX(0,X100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP100-EN100))","v":1.7910124999999999},{"$f":"IF($D100=1,\"\",MAX(0,Y100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ100-EO100))","v":3.0285067204301073},{"$f":"IF($D100=1,\"\",MAX(0,Z100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR100-EP100))","v":3.119791666666667},{"$f":"IF($D100=1,\"\",MAX(0,AA100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS100-EQ100))","v":2.2701209677419358},{"$f":"IF($D100=1,\"\",MAX(0,AB100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT100-ER100))","v":2.7402311827956991},{"$f":"IF($D100=1,\"\",MAX(0,AC100-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B100,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU100-ES100))","v":3.7636708333333333},206705.1882983307,640966.28735923732,515000.65829076309,{"$f":"IF(StagingTRM!$C103=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD100:BA100))/2","v":1853107.526803737},640966.28735923732,{"$f":"+IL100-'Status Quo'!K99","v":0},{"$f":"+IO100-SUM('Demand Revenues'!CC100:CZ100)/2","v":0}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B109,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B109,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB109)))","v":467.35170646153801},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC109)))","v":771.59766736799997},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD109)))","v":783.74881173600011},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE109)))","v":817.86548630769198},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF109)))","v":722.99308989600001},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG109)))","v":736.07893767692303},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH109)))","v":356.355676176923},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI109)))","v":116.83792661538499},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ109)))","v":0},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK109)))","v":280.41102387692302},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL109)))","v":320.65519860000001},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM109)))","v":588.57105532499997},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN109)))","v":446.80282666666704},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO109)))","v":766.04344632000004},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP109)))","v":778.10712264000006},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ109)))","v":811.97821384615395},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR109)))","v":747.69660524999983},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS109)))","v":730.78039246153799},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT109)))","v":353.79050746153803},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU109)))","v":115.99688769230799},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV109)))","v":0},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW109)))","v":278.392530461538},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX109)))","v":330.59112992307706},{"$f":"+IF(AND($D109=0,$E109=0),IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B109,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B109,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D109=1,\"\",IF($E109=1,IF(BlockShape=\"Yes\",VLOOKUP($B109,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY109)))","v":560.96094888000005},{"$f":"IF($E109=1,F109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":467.35170646153801},{"$f":"IF($E109=1,G109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":771.59766736799997},{"$f":"IF($E109=1,H109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":783.74881173600011},{"$f":"IF($E109=1,I109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":817.86548630769198},{"$f":"IF($E109=1,J109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":722.99308989600001},{"$f":"IF($E109=1,K109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":736.07893767692303},{"$f":"IF($E109=1,L109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":356.355676176923},{"$f":"IF($E109=1,M109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.83792661538499},{"$f":"IF($E109=1,N109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E109=1,O109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":280.41102387692302},{"$f":"IF($E109=1,P109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":320.65519860000001},{"$f":"IF($E109=1,Q109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":588.57105532499997},{"$f":"IF($E109=1,R109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":446.80282666666704},{"$f":"IF($E109=1,S109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":766.04344632000004},{"$f":"IF($E109=1,T109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":778.10712264000006},{"$f":"IF($E109=1,U109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":811.97821384615395},{"$f":"IF($E109=1,V109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":747.69660524999983},{"$f":"IF($E109=1,W109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":730.78039246153799},{"$f":"IF($E109=1,X109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":353.79050746153803},{"$f":"IF($E109=1,Y109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":115.99688769230799},{"$f":"IF($E109=1,Z109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":0},{"$f":"IF($E109=1,AA109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":278.392530461538},{"$f":"IF($E109=1,AB109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":330.59112992307706},{"$f":"IF($E109=1,AC109,IF($D109=1,\"\",MAX(0,VLOOKUP($B109&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B109,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":560.96094888000005},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":467.35170646153801},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":771.59766736799997},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":783.74881173600011},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":817.86548630769198},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":722.99308989600001},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":736.07893767692303},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":356.355676176923},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":116.83792661538499},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":280.41102387692302},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":320.65519860000001},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":588.57105532499997},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":446.80282666666704},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":766.04344632000004},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":778.10712264000006},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":811.97821384615395},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":747.69660524999983},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":730.78039246153799},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":353.79050746153803},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.99688769230799},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":278.392530461538},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":330.59112992307706},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":560.96094888000005},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":395.15916643902398},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":640.99494693084102},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":607.55721840000001},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":691.528541268293},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":651.34512603243195},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":624.27897670458697},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":325.09640633684199},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.789791609756094},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":237.095499863415},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":295.98941409230798},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":448.43508977142898},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":412.43337846153798},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":636.38084844859804},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":603.18381599999998},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":686.55068487804897},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":664.61920466666697},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":619.78520543119305},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":322.75625242105298},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.0786692682927},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":235.388806243902},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":279.52420741463402},{"$f":"+IF($D109=1,\"\",IF(AND($E109=0,ModelMode=\"Actuals\"),VLOOKUP($B109&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E109=0,ModelMode=\"Forecast\"),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E109=1),VLOOKUP($B109&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E109=1),VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B109,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B109,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":467.46745739999994},{"$f":"IF($D109=1,\"\",(BB109*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ109*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":435.52488774193506},{"$f":"IF($D109=1,\"\",(BC109*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA109*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":713.45137990568651},{"$f":"IF($D109=1,\"\",(BD109*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB109*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":702.28388148387103},{"$f":"IF($D109=1,\"\",(BE109*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC109*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":762.16855354838719},{"$f":"IF($D109=1,\"\",(BF109*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD109*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":692.52211675862043},{"$f":"IF($D109=1,\"\",(BG109*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE109*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":686.87491716823683},{"$f":"IF($D109=1,\"\",(BH109*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF109*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":343.15731779999993},{"$f":"IF($D109=1,\"\",(BI109*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG109*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.88122193548408},{"$f":"IF($D109=1,\"\",(BJ109*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH109*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D109=1,\"\",(BK109*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI109*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.31493264516138},{"$f":"IF($D109=1,\"\",(BL109*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ109*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":310.31148251612916},{"$f":"IF($D109=1,\"\",(BM109*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK109*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":523.17427140000018},{"$f":"IF($D109=1,\"\",(BN109*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL109*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":432.38983225806447},{"$f":"IF($D109=1,\"\",(BO109*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM109*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":708.3157155062413},{"$f":"IF($D109=1,\"\",(BP109*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN109*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":697.22860451612894},{"$f":"IF($D109=1,\"\",(BQ109*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO109*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":756.68220645161307},{"$f":"IF($D109=1,\"\",(BR109*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP109*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":712.09200500000009},{"$f":"IF($D109=1,\"\",(BS109*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ109*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":681.93055913862702},{"$f":"IF($D109=1,\"\",(BT109*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR109*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":340.68715533333324},{"$f":"IF($D109=1,\"\",(BU109*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS109*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.0974580645163},{"$f":"IF($D109=1,\"\",(BV109*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT109*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D109=1,\"\",(BW109*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU109*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":259.43389935483827},{"$f":"IF($D109=1,\"\",(BX109*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV109*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":308.07775548387099},{"$f":"IF($D109=1,\"\",(BY109*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW109*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":519.40828599999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":63.36},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":175.792},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":206.482},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":163.255},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":146.78299999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":134.68100000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":116.598},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":160.57599999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":114.265},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":170.88900000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":159.02500000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":102.818},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B109,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B109,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J112<>0,0.5,1)","v":63.36},{"$f":"IF($D109=1,\"\",MAX(F109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(G109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(H109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(I109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(J109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(K109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(L109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(M109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(N109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(O109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(P109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(Q109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(R109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(S109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(T109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(U109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(V109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(W109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(X109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(Y109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(Z109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(AA109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(AB109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(AC109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY109,0))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,F109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB109-DV109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,G109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC109-DW109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,H109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD109-DX109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,I109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE109-DY109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,J109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF109-DZ109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,K109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG109-EA109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,L109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH109-EB109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,M109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI109-EC109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,N109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ109-ED109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,O109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK109-EE109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,P109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL109-EF109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,Q109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM109-EG109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,R109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN109-EH109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,S109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO109-EI109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,T109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP109-EJ109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,U109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ109-EK109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,V109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR109-EL109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,W109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS109-EM109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,X109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT109-EN109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,Y109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU109-EO109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,Z109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV109-EP109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,AA109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW109-EQ109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,AB109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX109-ER109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,AC109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY109-ES109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,F109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX109))","v":31.826818719602954},{"$f":"IF($D109=1,\"\",MAX(0,G109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY109))","v":58.146287462313467},{"$f":"IF($D109=1,\"\",MAX(0,H109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ109))","v":81.464930252129079},{"$f":"IF($D109=1,\"\",MAX(0,I109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA109))","v":55.696932759304786},{"$f":"IF($D109=1,\"\",MAX(0,J109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB109))","v":30.470973137379588},{"$f":"IF($D109=1,\"\",MAX(0,K109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC109))","v":49.204020508686199},{"$f":"IF($D109=1,\"\",MAX(0,L109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD109))","v":13.198358376923068},{"$f":"IF($D109=1,\"\",MAX(0,M109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE109))","v":7.9567046799009091},{"$f":"IF($D109=1,\"\",MAX(0,N109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,O109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG109))","v":19.096091231761648},{"$f":"IF($D109=1,\"\",MAX(0,P109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH109))","v":10.343716083870845},{"$f":"IF($D109=1,\"\",MAX(0,Q109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI109))","v":65.396783924999795},{"$f":"IF($D109=1,\"\",MAX(0,R109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ109))","v":14.412994408602572},{"$f":"IF($D109=1,\"\",MAX(0,S109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK109))","v":57.72773081375874},{"$f":"IF($D109=1,\"\",MAX(0,T109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL109))","v":80.878518123871117},{"$f":"IF($D109=1,\"\",MAX(0,U109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM109))","v":55.296007394540879},{"$f":"IF($D109=1,\"\",MAX(0,V109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN109))","v":35.604600249999748},{"$f":"IF($D109=1,\"\",MAX(0,W109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO109))","v":48.849833322910968},{"$f":"IF($D109=1,\"\",MAX(0,X109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP109))","v":13.10335212820479},{"$f":"IF($D109=1,\"\",MAX(0,Y109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ109))","v":7.8994296277916902},{"$f":"IF($D109=1,\"\",MAX(0,Z109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,AA109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS109))","v":18.958631106699727},{"$f":"IF($D109=1,\"\",MAX(0,AB109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT109))","v":22.513374439206075},{"$f":"IF($D109=1,\"\",MAX(0,AC109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU109))","v":41.552662880000071},{"$f":"IF($D109=1,\"\",MAX(0,F109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX109-DV109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,G109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY109-DW109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,H109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ109-DX109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,I109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA109-DY109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,J109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB109-DZ109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,K109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC109-EA109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,L109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD109-EB109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,M109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE109-EC109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,N109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF109-ED109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,O109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG109-EE109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,P109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH109-EF109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,Q109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI109-EG109))","v":2.0367839249997957},{"$f":"IF($D109=1,\"\",MAX(0,R109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ109-EH109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,S109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK109-EI109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,T109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL109-EJ109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,U109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM109-EK109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,V109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN109-EL109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,W109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO109-EM109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,X109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP109-EN109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,Y109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ109-EO109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,Z109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR109-EP109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,AA109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS109-EQ109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,AB109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT109-ER109))","v":0},{"$f":"IF($D109=1,\"\",MAX(0,AC109-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B109,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU109-ES109))","v":0},0,4426388.56889618,0,{"$f":"IF(StagingTRM!$C112=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD109:BA109))/2","v":53814916.381351978},4426388.56889618,{"$f":"+IL109-'Status Quo'!K108","v":0},{"$f":"+IO109-SUM('Demand Revenues'!CC109:CZ109)/2","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B118,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B118,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB118)))","v":2.85},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC118)))","v":3.911},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD118)))","v":4.8550000000000004},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE118)))","v":5.14},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF118)))","v":4.6840000000000002},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG118)))","v":3.9740000000000002},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH118)))","v":3.3980000000000001},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI118)))","v":2.161},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ118)))","v":2.3170000000000002},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK118)))","v":2.5529999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL118)))","v":2.5099999999999998},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM118)))","v":2.274},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN118)))","v":2.863},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO118)))","v":3.9289999999999998},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP118)))","v":4.8780000000000001},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ118)))","v":5.165},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR118)))","v":4.7060000000000004},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS118)))","v":3.9929999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT118)))","v":3.4140000000000001},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU118)))","v":2.1709999999999998},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV118)))","v":2.327},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW118)))","v":2.5649999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX118)))","v":2.5209999999999999},{"$f":"+IF(AND($D118=0,$E118=0),IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B118,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B118,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D118=1,\"\",IF($E118=1,IF(BlockShape=\"Yes\",VLOOKUP($B118,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY118)))","v":2.2850000000000001},{"$f":"IF($E118=1,F118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.6739999999999999},{"$f":"IF($E118=1,G118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.1349999999999998},{"$f":"IF($E118=1,H118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8170000000000002},{"$f":"IF($E118=1,I118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.0229999999999997},{"$f":"IF($E118=1,J118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E118=1,K118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E118=1,L118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E118=1,M118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E118=1,N118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E118=1,O118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E118=1,P118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E118=1,Q118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"IF($E118=1,R118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.865},{"$f":"IF($E118=1,S118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.8610000000000002},{"$f":"IF($E118=1,T118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8530000000000002},{"$f":"IF($E118=1,U118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":4.4349999999999996},{"$f":"IF($E118=1,V118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":3.8260000000000001},{"$f":"IF($E118=1,W118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.9369999999999998},{"$f":"IF($E118=1,X118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2469999999999999},{"$f":"IF($E118=1,Y118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.623},{"$f":"IF($E118=1,Z118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":1.998},{"$f":"IF($E118=1,AA118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.2570000000000001},{"$f":"IF($E118=1,AB118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.141},{"$f":"IF($E118=1,AC118,IF($D118=1,\"\",MAX(0,VLOOKUP($B118&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B118,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":2.0219999999999998},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7994999999999999},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4571299999999998},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5644200000000001},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2917067307692305},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9363700000000001},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4222403846153848},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8780673076923076},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4167067307692309},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5906875},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7414326923076924},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6577430555555555},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5349583333333332},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.742912037037037},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4672575000000001},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5745100000000001},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3014206730769233},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9769713541666665},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4322091346153845},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8882379807692307},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4269423076923076},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6017975000000002},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7517884615384616},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.732230769230769},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.48421},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3719786585365854},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1988068535825547},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0018750000000001},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0154603658536585},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7307702702702703},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0903180428134558},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6568914473684211},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1397591463414634},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1251187499999999},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3596189024390244},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2833044871794872},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1118363095238095},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4507115384615386},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2078660436137074},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0103720930232556},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0243567073170734},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7316145833333336},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0989204892966362},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6658651315789474},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1479939024390242},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1329781249999999},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3677012195121951},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.228314024390244},{"$f":"+IF($D118=1,\"\",IF(AND($E118=0,ModelMode=\"Actuals\"),VLOOKUP($B118&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E118=0,ModelMode=\"Forecast\"),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E118=1),VLOOKUP($B118&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E118=1),VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B118,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B118,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1758656249999999},{"$f":"IF($D118=1,\"\",(BB118*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ118*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6110228494623657},{"$f":"IF($D118=1,\"\",(BC118*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA118*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3421206657420246},{"$f":"IF($D118=1,\"\",(BD118*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB118*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3043185483870969},{"$f":"IF($D118=1,\"\",(BE118*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC118*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1699206989247308},{"$f":"IF($D118=1,\"\",(BF118*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD118*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8489310344827588},{"$f":"IF($D118=1,\"\",(BG118*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE118*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2761588156123826},{"$f":"IF($D118=1,\"\",(BH118*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF118*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7846819444444444},{"$f":"IF($D118=1,\"\",(BI118*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG118*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.2946115591397851},{"$f":"IF($D118=1,\"\",(BJ118*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH118*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3837680555555556},{"$f":"IF($D118=1,\"\",(BK118*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI118*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5731061827956991},{"$f":"IF($D118=1,\"\",(BL118*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ118*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.500720430107527},{"$f":"IF($D118=1,\"\",(BM118*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK118*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3375013888888889},{"$f":"IF($D118=1,\"\",(BN118*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL118*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6203763440860215},{"$f":"IF($D118=1,\"\",(BO118*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM118*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3517725381414705},{"$f":"IF($D118=1,\"\",(BP118*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN118*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3136720430107531},{"$f":"IF($D118=1,\"\",(BQ118*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO118*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.179274193548387},{"$f":"IF($D118=1,\"\",(BR118*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP118*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8718184523809525},{"$f":"IF($D118=1,\"\",(BS118*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ118*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2855262449528939},{"$f":"IF($D118=1,\"\",(BT118*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR118*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7943472222222221},{"$f":"IF($D118=1,\"\",(BU118*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS118*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3039650537634406},{"$f":"IF($D118=1,\"\",(BV118*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT118*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3934333333333333},{"$f":"IF($D118=1,\"\",(BW118*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU118*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5824596774193547},{"$f":"IF($D118=1,\"\",(BX118*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV118*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5100739247311827},{"$f":"IF($D118=1,\"\",(BY118*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW118*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3471680555555556},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.191},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.995},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":1.1930000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.52900000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.78300000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":1.0129999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.96499999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.85899999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.43099999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.34699999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.34100000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.38200000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B118,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B118,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J121<>0,0.5,1)","v":0.191},{"$f":"IF($D118=1,\"\",MAX(F118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB118,0))","v":1.0505000000000002},{"$f":"IF($D118=1,\"\",MAX(G118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC118,0))","v":1.4538700000000002},{"$f":"IF($D118=1,\"\",MAX(H118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD118,0))","v":1.2905800000000003},{"$f":"IF($D118=1,\"\",MAX(I118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE118,0))","v":1.8482932692307692},{"$f":"IF($D118=1,\"\",MAX(J118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF118,0))","v":1.74763},{"$f":"IF($D118=1,\"\",MAX(K118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG118,0))","v":1.5517596153846154},{"$f":"IF($D118=1,\"\",MAX(L118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH118,0))","v":1.5199326923076926},{"$f":"IF($D118=1,\"\",MAX(M118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI118,0))","v":0.74429326923076911},{"$f":"IF($D118=1,\"\",MAX(N118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ118,0))","v":0.72631250000000014},{"$f":"IF($D118=1,\"\",MAX(O118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK118,0))","v":0.81156730769230756},{"$f":"IF($D118=1,\"\",MAX(P118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL118,0))","v":0.85225694444444433},{"$f":"IF($D118=1,\"\",MAX(Q118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM118,0))","v":0.73904166666666682},{"$f":"IF($D118=1,\"\",MAX(R118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN118,0))","v":1.120087962962963},{"$f":"IF($D118=1,\"\",MAX(S118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO118,0))","v":1.4617424999999997},{"$f":"IF($D118=1,\"\",MAX(T118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP118,0))","v":1.30349},{"$f":"IF($D118=1,\"\",MAX(U118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ118,0))","v":1.8635793269230767},{"$f":"IF($D118=1,\"\",MAX(V118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR118,0))","v":1.7290286458333339},{"$f":"IF($D118=1,\"\",MAX(W118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS118,0))","v":1.5607908653846154},{"$f":"IF($D118=1,\"\",MAX(X118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT118,0))","v":1.5257620192307695},{"$f":"IF($D118=1,\"\",MAX(Y118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU118,0))","v":0.74405769230769225},{"$f":"IF($D118=1,\"\",MAX(Z118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV118,0))","v":0.72520249999999975},{"$f":"IF($D118=1,\"\",MAX(AA118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW118,0))","v":0.81321153846153837},{"$f":"IF($D118=1,\"\",MAX(AB118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX118,0))","v":0.78876923076923089},{"$f":"IF($D118=1,\"\",MAX(AC118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY118,0))","v":0.80079000000000011},{"$f":"IF($D118=1,\"\",MAX(0,F118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB118-DV118))","v":5.5500000000000216E-2},{"$f":"IF($D118=1,\"\",MAX(0,G118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC118-DW118))","v":0.26087000000000016},{"$f":"IF($D118=1,\"\",MAX(0,H118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD118-DX118))","v":0.76158000000000026},{"$f":"IF($D118=1,\"\",MAX(0,I118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE118-DY118))","v":1.0652932692307693},{"$f":"IF($D118=1,\"\",MAX(0,J118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF118-DZ118))","v":0.73463000000000012},{"$f":"IF($D118=1,\"\",MAX(0,K118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG118-EA118))","v":0.58675961538461541},{"$f":"IF($D118=1,\"\",MAX(0,L118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH118-EB118))","v":0.66093269230769258},{"$f":"IF($D118=1,\"\",MAX(0,M118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI118-EC118))","v":0.31329326923076911},{"$f":"IF($D118=1,\"\",MAX(0,N118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ118-ED118))","v":0.37931250000000016},{"$f":"IF($D118=1,\"\",MAX(0,O118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK118-EE118))","v":0.47056730769230753},{"$f":"IF($D118=1,\"\",MAX(0,P118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL118-EF118))","v":0.47025694444444432},{"$f":"IF($D118=1,\"\",MAX(0,Q118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM118-EG118))","v":0.54804166666666676},{"$f":"IF($D118=1,\"\",MAX(0,R118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN118-EH118))","v":0.12508796296296298},{"$f":"IF($D118=1,\"\",MAX(0,S118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO118-EI118))","v":0.26874249999999966},{"$f":"IF($D118=1,\"\",MAX(0,T118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP118-EJ118))","v":0.77449000000000001},{"$f":"IF($D118=1,\"\",MAX(0,U118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ118-EK118))","v":1.0805793269230768},{"$f":"IF($D118=1,\"\",MAX(0,V118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR118-EL118))","v":0.71602864583333403},{"$f":"IF($D118=1,\"\",MAX(0,W118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS118-EM118))","v":0.59579086538461545},{"$f":"IF($D118=1,\"\",MAX(0,X118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT118-EN118))","v":0.6667620192307695},{"$f":"IF($D118=1,\"\",MAX(0,Y118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU118-EO118))","v":0.31305769230769226},{"$f":"IF($D118=1,\"\",MAX(0,Z118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV118-EP118))","v":0.37820249999999977},{"$f":"IF($D118=1,\"\",MAX(0,AA118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW118-EQ118))","v":0.47221153846153835},{"$f":"IF($D118=1,\"\",MAX(0,AB118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX118-ER118))","v":0.40676923076923088},{"$f":"IF($D118=1,\"\",MAX(0,AC118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY118-ES118))","v":0.60979000000000005},{"$f":"IF($D118=1,\"\",MAX(0,F118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX118))","v":1.2389771505376344},{"$f":"IF($D118=1,\"\",MAX(0,G118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY118))","v":1.5688793342579754},{"$f":"IF($D118=1,\"\",MAX(0,H118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ118))","v":1.5506814516129035},{"$f":"IF($D118=1,\"\",MAX(0,I118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA118))","v":1.9700793010752689},{"$f":"IF($D118=1,\"\",MAX(0,J118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB118))","v":1.8350689655172414},{"$f":"IF($D118=1,\"\",MAX(0,K118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC118))","v":1.6978411843876176},{"$f":"IF($D118=1,\"\",MAX(0,L118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD118))","v":1.6133180555555557},{"$f":"IF($D118=1,\"\",MAX(0,M118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE118))","v":0.86638844086021494},{"$f":"IF($D118=1,\"\",MAX(0,N118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF118))","v":0.93323194444444457},{"$f":"IF($D118=1,\"\",MAX(0,O118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG118))","v":0.9798938172043008},{"$f":"IF($D118=1,\"\",MAX(0,P118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH118))","v":1.0092795698924728},{"$f":"IF($D118=1,\"\",MAX(0,Q118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI118))","v":0.9364986111111111},{"$f":"IF($D118=1,\"\",MAX(0,R118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ118))","v":1.2426236559139785},{"$f":"IF($D118=1,\"\",MAX(0,S118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK118))","v":1.5772274618585294},{"$f":"IF($D118=1,\"\",MAX(0,T118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL118))","v":1.564327956989247},{"$f":"IF($D118=1,\"\",MAX(0,U118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM118))","v":1.985725806451613},{"$f":"IF($D118=1,\"\",MAX(0,V118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN118))","v":1.8341815476190479},{"$f":"IF($D118=1,\"\",MAX(0,W118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO118))","v":1.707473755047106},{"$f":"IF($D118=1,\"\",MAX(0,X118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP118))","v":1.6196527777777781},{"$f":"IF($D118=1,\"\",MAX(0,Y118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ118))","v":0.86703494623655919},{"$f":"IF($D118=1,\"\",MAX(0,Z118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR118))","v":0.93356666666666666},{"$f":"IF($D118=1,\"\",MAX(0,AA118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS118))","v":0.98254032258064528},{"$f":"IF($D118=1,\"\",MAX(0,AB118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT118))","v":1.0109260752688172},{"$f":"IF($D118=1,\"\",MAX(0,AC118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU118))","v":0.93783194444444451},{"$f":"IF($D118=1,\"\",MAX(0,F118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX118-DV118))","v":0.24397715053763436},{"$f":"IF($D118=1,\"\",MAX(0,G118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY118-DW118))","v":0.37587933425797537},{"$f":"IF($D118=1,\"\",MAX(0,H118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ118-DX118))","v":1.0216814516129036},{"$f":"IF($D118=1,\"\",MAX(0,I118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA118-DY118))","v":1.1870793010752689},{"$f":"IF($D118=1,\"\",MAX(0,J118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB118-DZ118))","v":0.82206896551724151},{"$f":"IF($D118=1,\"\",MAX(0,K118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC118-EA118))","v":0.73284118438761758},{"$f":"IF($D118=1,\"\",MAX(0,L118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD118-EB118))","v":0.75431805555555576},{"$f":"IF($D118=1,\"\",MAX(0,M118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE118-EC118))","v":0.43538844086021494},{"$f":"IF($D118=1,\"\",MAX(0,N118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF118-ED118))","v":0.5862319444444446},{"$f":"IF($D118=1,\"\",MAX(0,O118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG118-EE118))","v":0.63889381720430083},{"$f":"IF($D118=1,\"\",MAX(0,P118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH118-EF118))","v":0.6272795698924728},{"$f":"IF($D118=1,\"\",MAX(0,Q118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI118-EG118))","v":0.74549861111111104},{"$f":"IF($D118=1,\"\",MAX(0,R118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ118-EH118))","v":0.2476236559139785},{"$f":"IF($D118=1,\"\",MAX(0,S118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK118-EI118))","v":0.3842274618585293},{"$f":"IF($D118=1,\"\",MAX(0,T118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL118-EJ118))","v":1.0353279569892471},{"$f":"IF($D118=1,\"\",MAX(0,U118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM118-EK118))","v":1.2027258064516131},{"$f":"IF($D118=1,\"\",MAX(0,V118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN118-EL118))","v":0.82118154761904805},{"$f":"IF($D118=1,\"\",MAX(0,W118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO118-EM118))","v":0.742473755047106},{"$f":"IF($D118=1,\"\",MAX(0,X118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP118-EN118))","v":0.76065277777777807},{"$f":"IF($D118=1,\"\",MAX(0,Y118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ118-EO118))","v":0.4360349462365592},{"$f":"IF($D118=1,\"\",MAX(0,Z118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR118-EP118))","v":0.58656666666666668},{"$f":"IF($D118=1,\"\",MAX(0,AA118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS118-EQ118))","v":0.64154032258064531},{"$f":"IF($D118=1,\"\",MAX(0,AB118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT118-ER118))","v":0.62892607526881716},{"$f":"IF($D118=1,\"\",MAX(0,AC118-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B118,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU118-ES118))","v":0.74683194444444445},63138.90875010239,155658.56131116053,137237.21875010242,{"$f":"IF(StagingTRM!$C121=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD118:BA118))/2","v":293288.30911620928},155658.56131116053,{"$f":"+IL118-'Status Quo'!K117","v":0},{"$f":"+IO118-SUM('Demand Revenues'!CC118:CZ118)/2","v":0}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B127,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B127,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB127)))","v":19.472999999999999},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC127)))","v":19.749000000000002},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD127)))","v":25.131999999999998},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE127)))","v":25.131999999999998},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF127)))","v":23.369999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG127)))","v":21.049999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH127)))","v":19.372},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI127)))","v":31.147999999999996},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ127)))","v":35.277999999999999},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK127)))","v":39.341000000000001},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL127)))","v":33.900999999999996},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM127)))","v":27.844000000000001},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN127)))","v":19.466000000000001},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO127)))","v":19.744999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP127)))","v":25.18},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ127)))","v":25.18},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR127)))","v":23.4},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS127)))","v":21.058},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT127)))","v":19.363999999999997},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU127)))","v":31.253999999999998},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV127)))","v":35.423999999999999},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW127)))","v":39.522999999999996},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX127)))","v":34.03},{"$f":"+IF(AND($D127=0,$E127=0),IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B127,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B127,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D127=1,\"\",IF($E127=1,IF(BlockShape=\"Yes\",VLOOKUP($B127,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY127)))","v":27.914999999999999},{"$f":"IF($E127=1,F127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.590999999999999},{"$f":"IF($E127=1,G127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.694000000000003},{"$f":"IF($E127=1,H127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.964},{"$f":"IF($E127=1,I127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":35.798999999999999},{"$f":"IF($E127=1,J127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.616},{"$f":"IF($E127=1,K127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.546999999999997},{"$f":"IF($E127=1,L127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.179000000000002},{"$f":"IF($E127=1,M127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.470999999999997},{"$f":"IF($E127=1,N127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":30.860999999999997},{"$f":"IF($E127=1,O127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.884999999999998},{"$f":"IF($E127=1,P127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.330999999999996},{"$f":"IF($E127=1,Q127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.28},{"$f":"IF($E127=1,R127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.042999999999999},{"$f":"IF($E127=1,S127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.060000000000002},{"$f":"IF($E127=1,T127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":28.311999999999998},{"$f":"IF($E127=1,U127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.991},{"$f":"IF($E127=1,V127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.534999999999997},{"$f":"IF($E127=1,W127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.402999999999999},{"$f":"IF($E127=1,X127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.923000000000002},{"$f":"IF($E127=1,Y127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":23.78},{"$f":"IF($E127=1,Z127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":31.189999999999998},{"$f":"IF($E127=1,AA127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.251999999999995},{"$f":"IF($E127=1,AB127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":29.660999999999994},{"$f":"IF($E127=1,AC127,IF($D127=1,\"\",MAX(0,VLOOKUP($B127&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B127,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":24.628999999999998},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586408653846153},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.252282500000002},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.719565000000003},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.212177884615386},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.677652500000001},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.322622596153847},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.655855769230767},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.66404567307692},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.343342499999999},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.261060096153841},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.033604166666667},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.987497395833334},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.792615740740741},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.187712499999998},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.717665},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.196144230769232},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.904166666666669},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.268509615384614},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.586009615384615},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.652372596153846},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.415205},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.377581730769229},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.266158653846158},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.967782500000002},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.887384146341462},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.85493457943925},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.062863372093023},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.090707317073168},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.300709459459462},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.812978593272172},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.941095394736843},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.264396341463414},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.535531249999998},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.929573170731707},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.52568269230769},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.78491369047619},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.651842948717949},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.786738317757008},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.035988372093026},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.073304878048781},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.218864583333335},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.744822629969418},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.864509868421052},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.248734756097559},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.561865624999999},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.024057926829268},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.107728658536583},{"$f":"+IF($D127=1,\"\",IF(AND($E127=0,ModelMode=\"Actuals\"),VLOOKUP($B127&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E127=0,ModelMode=\"Forecast\"),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E127=1),VLOOKUP($B127&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E127=1),VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B127,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B127,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.820478125000001},{"$f":"IF($D127=1,\"\",(BB127*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ127*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.396516129032257},{"$f":"IF($D127=1,\"\",(BC127*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA127*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.075377253814146},{"$f":"IF($D127=1,\"\",(BD127*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB127*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.491197580645164},{"$f":"IF($D127=1,\"\",(BE127*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC127*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.15862634408602},{"$f":"IF($D127=1,\"\",(BF127*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD127*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.517343390804601},{"$f":"IF($D127=1,\"\",(BG127*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE127*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.65821668909825},{"$f":"IF($D127=1,\"\",(BH127*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF127*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.354068055555556},{"$f":"IF($D127=1,\"\",(BI127*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG127*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.487856182795696},{"$f":"IF($D127=1,\"\",(BJ127*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH127*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.2065375},{"$f":"IF($D127=1,\"\",(BK127*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI127*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.2332002688172},{"$f":"IF($D127=1,\"\",(BL127*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ127*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.401249999999997},{"$f":"IF($D127=1,\"\",(BM127*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK127*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.492958333333334},{"$f":"IF($D127=1,\"\",(BN127*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL127*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.314227150537635},{"$f":"IF($D127=1,\"\",(BO127*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM127*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.009192787794728},{"$f":"IF($D127=1,\"\",(BP127*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN127*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.477750000000004},{"$f":"IF($D127=1,\"\",(BQ127*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO127*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.141989247311827},{"$f":"IF($D127=1,\"\",(BR127*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP127*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.610465773809523},{"$f":"IF($D127=1,\"\",(BS127*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ127*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.59792328398385},{"$f":"IF($D127=1,\"\",(BT127*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR127*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.281376388888889},{"$f":"IF($D127=1,\"\",(BU127*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS127*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.474424731182793},{"$f":"IF($D127=1,\"\",(BV127*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT127*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.258165277777778},{"$f":"IF($D127=1,\"\",(BW127*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU127*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.340006720430104},{"$f":"IF($D127=1,\"\",(BX127*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV127*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.432872311827957},{"$f":"IF($D127=1,\"\",(BY127*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW127*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.457869444444444},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":3.4660000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":5.0460000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":5.2220000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.2140000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":5.7409999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.5750000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":2.3159999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":7.7149999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.4219999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":2.9780000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.0860000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B127,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B127,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J130<>0,0.5,1)","v":4.2859999999999996},{"$f":"IF($D127=1,\"\",MAX(F127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB127,0))","v":5.8865913461538462},{"$f":"IF($D127=1,\"\",MAX(G127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC127,0))","v":5.4967175000000008},{"$f":"IF($D127=1,\"\",MAX(H127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD127,0))","v":4.412434999999995},{"$f":"IF($D127=1,\"\",MAX(I127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE127,0))","v":5.919822115384612},{"$f":"IF($D127=1,\"\",MAX(J127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF127,0))","v":6.6923474999999968},{"$f":"IF($D127=1,\"\",MAX(K127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG127,0))","v":5.72737740384615},{"$f":"IF($D127=1,\"\",MAX(L127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH127,0))","v":5.7161442307692329},{"$f":"IF($D127=1,\"\",MAX(M127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI127,0))","v":11.483954326923076},{"$f":"IF($D127=1,\"\",MAX(N127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ127,0))","v":6.9346575000000001},{"$f":"IF($D127=1,\"\",MAX(O127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK127,0))","v":6.0799399038461601},{"$f":"IF($D127=1,\"\",MAX(P127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL127,0))","v":8.8673958333333296},{"$f":"IF($D127=1,\"\",MAX(Q127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM127,0))","v":8.8565026041666677},{"$f":"IF($D127=1,\"\",MAX(R127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN127,0))","v":6.6733842592592598},{"$f":"IF($D127=1,\"\",MAX(S127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO127,0))","v":5.5572874999999993},{"$f":"IF($D127=1,\"\",MAX(T127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP127,0))","v":4.4623349999999995},{"$f":"IF($D127=1,\"\",MAX(U127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ127,0))","v":5.9838557692307681},{"$f":"IF($D127=1,\"\",MAX(V127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR127,0))","v":6.49583333333333},{"$f":"IF($D127=1,\"\",MAX(W127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS127,0))","v":5.7894903846153856},{"$f":"IF($D127=1,\"\",MAX(X127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT127,0))","v":5.7779903846153822},{"$f":"IF($D127=1,\"\",MAX(Y127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU127,0))","v":11.601627403846152},{"$f":"IF($D127=1,\"\",MAX(Z127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV127,0))","v":7.0087949999999992},{"$f":"IF($D127=1,\"\",MAX(AA127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW127,0))","v":6.1454182692307668},{"$f":"IF($D127=1,\"\",MAX(AB127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX127,0))","v":7.7638413461538427},{"$f":"IF($D127=1,\"\",MAX(AC127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY127,0))","v":9.9472174999999972},{"$f":"IF($D127=1,\"\",MAX(0,F127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB127-DV127))","v":2.420591346153846},{"$f":"IF($D127=1,\"\",MAX(0,G127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC127-DW127))","v":0.45071750000000055},{"$f":"IF($D127=1,\"\",MAX(0,H127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD127-DX127))","v":0},{"$f":"IF($D127=1,\"\",MAX(0,I127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE127-DY127))","v":1.7058221153846116},{"$f":"IF($D127=1,\"\",MAX(0,J127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF127-DZ127))","v":0.95134749999999713},{"$f":"IF($D127=1,\"\",MAX(0,K127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG127-EA127))","v":1.1523774038461498},{"$f":"IF($D127=1,\"\",MAX(0,L127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH127-EB127))","v":3.4001442307692331},{"$f":"IF($D127=1,\"\",MAX(0,M127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI127-EC127))","v":3.7689543269230761},{"$f":"IF($D127=1,\"\",MAX(0,N127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ127-ED127))","v":2.5126575000000004},{"$f":"IF($D127=1,\"\",MAX(0,O127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK127-EE127))","v":3.1019399038461599},{"$f":"IF($D127=1,\"\",MAX(0,P127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL127-EF127))","v":4.7813958333333293},{"$f":"IF($D127=1,\"\",MAX(0,Q127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM127-EG127))","v":4.5705026041666681},{"$f":"IF($D127=1,\"\",MAX(0,R127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN127-EH127))","v":3.2073842592592596},{"$f":"IF($D127=1,\"\",MAX(0,S127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO127-EI127))","v":0.51128749999999901},{"$f":"IF($D127=1,\"\",MAX(0,T127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP127-EJ127))","v":0},{"$f":"IF($D127=1,\"\",MAX(0,U127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ127-EK127))","v":1.7698557692307677},{"$f":"IF($D127=1,\"\",MAX(0,V127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR127-EL127))","v":0.75483333333333036},{"$f":"IF($D127=1,\"\",MAX(0,W127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS127-EM127))","v":1.2144903846153854},{"$f":"IF($D127=1,\"\",MAX(0,X127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT127-EN127))","v":3.4619903846153823},{"$f":"IF($D127=1,\"\",MAX(0,Y127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU127-EO127))","v":3.8866274038461519},{"$f":"IF($D127=1,\"\",MAX(0,Z127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV127-EP127))","v":2.5867949999999995},{"$f":"IF($D127=1,\"\",MAX(0,AA127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW127-EQ127))","v":3.1674182692307666},{"$f":"IF($D127=1,\"\",MAX(0,AB127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX127-ER127))","v":3.6778413461538424},{"$f":"IF($D127=1,\"\",MAX(0,AC127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY127-ES127))","v":5.6612174999999976},{"$f":"IF($D127=1,\"\",MAX(0,F127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX127))","v":7.076483870967742},{"$f":"IF($D127=1,\"\",MAX(0,G127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY127))","v":5.6736227461858562},{"$f":"IF($D127=1,\"\",MAX(0,H127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ127))","v":5.6408024193548343},{"$f":"IF($D127=1,\"\",MAX(0,I127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA127))","v":5.9733736559139778},{"$f":"IF($D127=1,\"\",MAX(0,J127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB127))","v":6.852656609195396},{"$f":"IF($D127=1,\"\",MAX(0,K127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC127))","v":6.3917833109017472},{"$f":"IF($D127=1,\"\",MAX(0,L127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD127))","v":6.0179319444444435},{"$f":"IF($D127=1,\"\",MAX(0,M127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE127))","v":11.6601438172043},{"$f":"IF($D127=1,\"\",MAX(0,N127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF127))","v":9.0714624999999991},{"$f":"IF($D127=1,\"\",MAX(0,O127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG127))","v":7.1077997311828014},{"$f":"IF($D127=1,\"\",MAX(0,P127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH127))","v":9.4997499999999988},{"$f":"IF($D127=1,\"\",MAX(0,Q127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI127))","v":10.351041666666667},{"$f":"IF($D127=1,\"\",MAX(0,R127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ127))","v":7.1517728494623665},{"$f":"IF($D127=1,\"\",MAX(0,S127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK127))","v":5.7358072122052697},{"$f":"IF($D127=1,\"\",MAX(0,T127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL127))","v":5.7022499999999958},{"$f":"IF($D127=1,\"\",MAX(0,U127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM127))","v":6.038010752688173},{"$f":"IF($D127=1,\"\",MAX(0,V127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN127))","v":6.7895342261904759},{"$f":"IF($D127=1,\"\",MAX(0,W127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO127))","v":6.4600767160161503},{"$f":"IF($D127=1,\"\",MAX(0,X127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP127))","v":6.0826236111111083},{"$f":"IF($D127=1,\"\",MAX(0,Y127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ127))","v":11.779575268817204},{"$f":"IF($D127=1,\"\",MAX(0,Z127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR127))","v":9.1658347222222218},{"$f":"IF($D127=1,\"\",MAX(0,AA127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS127))","v":7.1829932795698923},{"$f":"IF($D127=1,\"\",MAX(0,AB127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT127))","v":9.5971276881720442},{"$f":"IF($D127=1,\"\",MAX(0,AC127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU127))","v":10.457130555555555},{"$f":"IF($D127=1,\"\",MAX(0,F127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX127-DV127))","v":3.6104838709677418},{"$f":"IF($D127=1,\"\",MAX(0,G127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY127-DW127))","v":0.6276227461858559},{"$f":"IF($D127=1,\"\",MAX(0,H127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ127-DX127))","v":0.41880241935483387},{"$f":"IF($D127=1,\"\",MAX(0,I127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA127-DY127))","v":1.7593736559139774},{"$f":"IF($D127=1,\"\",MAX(0,J127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB127-DZ127))","v":1.1116566091953963},{"$f":"IF($D127=1,\"\",MAX(0,K127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC127-EA127))","v":1.8167833109017471},{"$f":"IF($D127=1,\"\",MAX(0,L127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD127-EB127))","v":3.7019319444444436},{"$f":"IF($D127=1,\"\",MAX(0,M127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE127-EC127))","v":3.9451438172043005},{"$f":"IF($D127=1,\"\",MAX(0,N127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF127-ED127))","v":4.6494624999999994},{"$f":"IF($D127=1,\"\",MAX(0,O127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG127-EE127))","v":4.1297997311828016},{"$f":"IF($D127=1,\"\",MAX(0,P127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH127-EF127))","v":5.4137499999999985},{"$f":"IF($D127=1,\"\",MAX(0,Q127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI127-EG127))","v":6.0650416666666676},{"$f":"IF($D127=1,\"\",MAX(0,R127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ127-EH127))","v":3.6857728494623663},{"$f":"IF($D127=1,\"\",MAX(0,S127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK127-EI127))","v":0.68980721220526942},{"$f":"IF($D127=1,\"\",MAX(0,T127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL127-EJ127))","v":0.4802499999999954},{"$f":"IF($D127=1,\"\",MAX(0,U127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM127-EK127))","v":1.8240107526881726},{"$f":"IF($D127=1,\"\",MAX(0,V127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN127-EL127))","v":1.0485342261904762},{"$f":"IF($D127=1,\"\",MAX(0,W127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO127-EM127))","v":1.8850767160161501},{"$f":"IF($D127=1,\"\",MAX(0,X127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP127-EN127))","v":3.7666236111111084},{"$f":"IF($D127=1,\"\",MAX(0,Y127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ127-EO127))","v":4.0645752688172045},{"$f":"IF($D127=1,\"\",MAX(0,Z127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR127-EP127))","v":4.7438347222222221},{"$f":"IF($D127=1,\"\",MAX(0,AA127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS127-EQ127))","v":4.2049932795698926},{"$f":"IF($D127=1,\"\",MAX(0,AB127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT127-ER127))","v":5.5111276881720439},{"$f":"IF($D127=1,\"\",MAX(0,AC127-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B127,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU127-ES127))","v":6.1711305555555551},279604.79590729595,864081.12592380517,774415.36105729558,{"$f":"IF(StagingTRM!$C130=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD127:BA127))/2","v":2694443.9752832116},864081.12592380517,{"$f":"+IL127-'Status Quo'!K126","v":0},{"$f":"+IO127-SUM('Demand Revenues'!CC127:CZ127)/2","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B129,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B129,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB129)))","v":17.164000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC129)))","v":19.934000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD129)))","v":25.687000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE129)))","v":26.315000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF129)))","v":22.986999999999998},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG129)))","v":20.087},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH129)))","v":17.914000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI129)))","v":16.946999999999999},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ129)))","v":20.167999999999999},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK129)))","v":20.731999999999999},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL129)))","v":20.577000000000002},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM129)))","v":17.78},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN129)))","v":17.303999999999998},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO129)))","v":20.021000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP129)))","v":25.617999999999999},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ129)))","v":26.265000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR129)))","v":24.140999999999998},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS129)))","v":20.134},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT129)))","v":17.978999999999999},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU129)))","v":17.004999999999999},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV129)))","v":20.213999999999999},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW129)))","v":20.795000000000002},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX129)))","v":20.646000000000001},{"$f":"+IF(AND($D129=0,$E129=0),IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B129,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B129,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D129=1,\"\",IF($E129=1,IF(BlockShape=\"Yes\",VLOOKUP($B129,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY129)))","v":17.855},{"$f":"IF($E129=1,F129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.9280000000000008},{"$f":"IF($E129=1,G129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":21.79},{"$f":"IF($E129=1,H129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.609},{"$f":"IF($E129=1,I129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":27.876999999999999},{"$f":"IF($E129=1,J129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.07},{"$f":"IF($E129=1,K129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.919},{"$f":"IF($E129=1,L129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.215},{"$f":"IF($E129=1,M129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.509},{"$f":"IF($E129=1,N129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.852},{"$f":"IF($E129=1,O129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.934999999999999},{"$f":"IF($E129=1,P129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.684999999999999},{"$f":"IF($E129=1,Q129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.312999999999999},{"$f":"IF($E129=1,R129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.221},{"$f":"IF($E129=1,S129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.045999999999999},{"$f":"IF($E129=1,T129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.558},{"$f":"IF($E129=1,U129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":20.782},{"$f":"IF($E129=1,V129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":22.091999999999999},{"$f":"IF($E129=1,W129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":15.935},{"$f":"IF($E129=1,X129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.228999999999999},{"$f":"IF($E129=1,Y129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":13.523},{"$f":"IF($E129=1,Z129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.869},{"$f":"IF($E129=1,AA129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":18.954000000000001},{"$f":"IF($E129=1,AB129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":16.702000000000002},{"$f":"IF($E129=1,AC129,IF($D129=1,\"\",MAX(0,VLOOKUP($B129&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B129,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":17.331},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9895528846153852},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.936394999999999},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.6141775},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.899944711538463},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.931275000000001},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.714211538461539},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.365973557692307},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.180057692307694},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.954704999999999},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.36021875},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.170502314814815},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.630664062500001},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.116710648148148},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.9884825},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.566784999999999},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.868334134615385},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.196312499999999},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.74178846153846},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.407432692307692},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.222137019230768},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.986549999999999},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.406230769230771},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.185887019230769},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.721845},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9732012195121946},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.121258566978193},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.603901162790699},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.642198170731707},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.142192567567568},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.206822629969418},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.221838815789473},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.469771341463415},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.618809375},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.319625},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.231583333333333},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.153863095238094},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9430641025641027},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.169791277258568},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.559226744186045},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.612939024390244},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.408989583333334},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.233204892966361},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.259121710526315},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.505945121951219},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.645321875},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.356530487804879},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.453981707317073},{"$f":"+IF($D129=1,\"\",IF(AND($E129=0,ModelMode=\"Actuals\"),VLOOKUP($B129&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E129=0,ModelMode=\"Forecast\"),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E129=1),VLOOKUP($B129&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E129=1),VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B129,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B129,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.06903125},{"$f":"IF($D129=1,\"\",(BB129*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ129*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.5414838709677419},{"$f":"IF($D129=1,\"\",(BC129*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA129*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.573484049930652},{"$f":"IF($D129=1,\"\",(BD129*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB129*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.14706048387097},{"$f":"IF($D129=1,\"\",(BE129*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC129*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.345454301075268},{"$f":"IF($D129=1,\"\",(BF129*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD129*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.595688218390805},{"$f":"IF($D129=1,\"\",(BG129*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE129*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.490905787348584},{"$f":"IF($D129=1,\"\",(BH129*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF129*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.882894444444444},{"$f":"IF($D129=1,\"\",(BI129*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG129*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.42606048387097},{"$f":"IF($D129=1,\"\",(BJ129*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH129*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.916529166666667},{"$f":"IF($D129=1,\"\",(BK129*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI129*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.019741935483871},{"$f":"IF($D129=1,\"\",(BL129*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ129*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.93805241935484},{"$f":"IF($D129=1,\"\",(BM129*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK129*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.941490277777778},{"$f":"IF($D129=1,\"\",(BN129*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL129*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6245362903225811},{"$f":"IF($D129=1,\"\",(BO129*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM129*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.623988904299585},{"$f":"IF($D129=1,\"\",(BP129*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN129*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.100924731182797},{"$f":"IF($D129=1,\"\",(BQ129*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO129*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.314880376344085},{"$f":"IF($D129=1,\"\",(BR129*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP129*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.858888392857144},{"$f":"IF($D129=1,\"\",(BS129*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ129*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.517956931359354},{"$f":"IF($D129=1,\"\",(BT129*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR129*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.922590277777779},{"$f":"IF($D129=1,\"\",(BU129*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS129*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.46553629032258},{"$f":"IF($D129=1,\"\",(BV129*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT129*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.946004166666667},{"$f":"IF($D129=1,\"\",(BW129*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU129*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.061739247311829},{"$f":"IF($D129=1,\"\",(BX129*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV129*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.981498655913979},{"$f":"IF($D129=1,\"\",(BY129*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW129*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.987261111111112},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.552},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":4.3840000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":5.0039999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":4.0330000000000004},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":5.8090000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":7.1929999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":4.8680000000000003},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":5.1539999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.2970000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":2.9169999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.0630000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.5139999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B129,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B129,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J132<>0,0.5,1)","v":3.552},{"$f":"IF($D129=1,\"\",MAX(F129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB129,0))","v":7.1744471153846163},{"$f":"IF($D129=1,\"\",MAX(G129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC129,0))","v":7.9976050000000019},{"$f":"IF($D129=1,\"\",MAX(H129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD129,0))","v":8.0728225000000009},{"$f":"IF($D129=1,\"\",MAX(I129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE129,0))","v":9.4150552884615379},{"$f":"IF($D129=1,\"\",MAX(J129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF129,0))","v":11.055724999999997},{"$f":"IF($D129=1,\"\",MAX(K129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG129,0))","v":8.3727884615384607},{"$f":"IF($D129=1,\"\",MAX(L129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH129,0))","v":6.5480264423076946},{"$f":"IF($D129=1,\"\",MAX(M129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI129,0))","v":4.7669423076923056},{"$f":"IF($D129=1,\"\",MAX(N129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ129,0))","v":6.2132950000000005},{"$f":"IF($D129=1,\"\",MAX(O129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK129,0))","v":5.3717812499999997},{"$f":"IF($D129=1,\"\",MAX(P129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL129,0))","v":6.4064976851851867},{"$f":"IF($D129=1,\"\",MAX(Q129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM129,0))","v":6.1493359375000001},{"$f":"IF($D129=1,\"\",MAX(R129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN129,0))","v":7.1872893518518506},{"$f":"IF($D129=1,\"\",MAX(S129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO129,0))","v":8.0325175000000009},{"$f":"IF($D129=1,\"\",MAX(T129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP129,0))","v":8.0512149999999991},{"$f":"IF($D129=1,\"\",MAX(U129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ129,0))","v":9.396665865384616},{"$f":"IF($D129=1,\"\",MAX(V129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR129,0))","v":11.944687499999999},{"$f":"IF($D129=1,\"\",MAX(W129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS129,0))","v":8.3922115384615399},{"$f":"IF($D129=1,\"\",MAX(X129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT129,0))","v":6.5715673076923071},{"$f":"IF($D129=1,\"\",MAX(Y129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU129,0))","v":4.7828629807692309},{"$f":"IF($D129=1,\"\",MAX(Z129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV129,0))","v":6.2274499999999993},{"$f":"IF($D129=1,\"\",MAX(AA129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW129,0))","v":5.3887692307692312},{"$f":"IF($D129=1,\"\",MAX(AB129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX129,0))","v":6.4601129807692317},{"$f":"IF($D129=1,\"\",MAX(AC129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY129,0))","v":6.1331550000000004},{"$f":"IF($D129=1,\"\",MAX(0,F129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB129-DV129))","v":2.790447115384616},{"$f":"IF($D129=1,\"\",MAX(0,G129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC129-DW129))","v":2.9936050000000023},{"$f":"IF($D129=1,\"\",MAX(0,H129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD129-DX129))","v":4.0398225000000005},{"$f":"IF($D129=1,\"\",MAX(0,I129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE129-DY129))","v":3.6060552884615378},{"$f":"IF($D129=1,\"\",MAX(0,J129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF129-DZ129))","v":3.8627249999999975},{"$f":"IF($D129=1,\"\",MAX(0,K129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG129-EA129))","v":3.5047884615384604},{"$f":"IF($D129=1,\"\",MAX(0,L129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH129-EB129))","v":1.3940264423076947},{"$f":"IF($D129=1,\"\",MAX(0,M129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI129-EC129))","v":1.4699423076923055},{"$f":"IF($D129=1,\"\",MAX(0,N129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ129-ED129))","v":3.2962950000000006},{"$f":"IF($D129=1,\"\",MAX(0,O129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK129-EE129))","v":2.3087812499999996},{"$f":"IF($D129=1,\"\",MAX(0,P129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL129-EF129))","v":2.8924976851851869},{"$f":"IF($D129=1,\"\",MAX(0,Q129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM129-EG129))","v":2.5973359375},{"$f":"IF($D129=1,\"\",MAX(0,R129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN129-EH129))","v":2.8032893518518502},{"$f":"IF($D129=1,\"\",MAX(0,S129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO129-EI129))","v":3.0285175000000013},{"$f":"IF($D129=1,\"\",MAX(0,T129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP129-EJ129))","v":4.0182149999999988},{"$f":"IF($D129=1,\"\",MAX(0,U129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ129-EK129))","v":3.5876658653846158},{"$f":"IF($D129=1,\"\",MAX(0,V129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR129-EL129))","v":4.7516874999999992},{"$f":"IF($D129=1,\"\",MAX(0,W129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS129-EM129))","v":3.5242115384615396},{"$f":"IF($D129=1,\"\",MAX(0,X129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT129-EN129))","v":1.4175673076923072},{"$f":"IF($D129=1,\"\",MAX(0,Y129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU129-EO129))","v":1.4858629807692307},{"$f":"IF($D129=1,\"\",MAX(0,Z129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV129-EP129))","v":3.3104499999999994},{"$f":"IF($D129=1,\"\",MAX(0,AA129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW129-EQ129))","v":2.325769230769231},{"$f":"IF($D129=1,\"\",MAX(0,AB129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX129-ER129))","v":2.9461129807692319},{"$f":"IF($D129=1,\"\",MAX(0,AC129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY129-ES129))","v":2.5811550000000003},{"$f":"IF($D129=1,\"\",MAX(0,F129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX129))","v":7.6225161290322596},{"$f":"IF($D129=1,\"\",MAX(0,G129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY129))","v":8.3605159500693489},{"$f":"IF($D129=1,\"\",MAX(0,H129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ129))","v":8.5399395161290315},{"$f":"IF($D129=1,\"\",MAX(0,I129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA129))","v":9.9695456989247333},{"$f":"IF($D129=1,\"\",MAX(0,J129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB129))","v":11.391311781609193},{"$f":"IF($D129=1,\"\",MAX(0,K129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC129))","v":8.5960942126514155},{"$f":"IF($D129=1,\"\",MAX(0,L129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD129))","v":7.0311055555555573},{"$f":"IF($D129=1,\"\",MAX(0,M129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE129))","v":5.5209395161290296},{"$f":"IF($D129=1,\"\",MAX(0,N129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF129))","v":7.2514708333333324},{"$f":"IF($D129=1,\"\",MAX(0,O129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG129))","v":6.7122580645161278},{"$f":"IF($D129=1,\"\",MAX(0,P129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH129))","v":7.6389475806451621},{"$f":"IF($D129=1,\"\",MAX(0,Q129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI129))","v":6.8385097222222235},{"$f":"IF($D129=1,\"\",MAX(0,R129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ129))","v":7.6794637096774174},{"$f":"IF($D129=1,\"\",MAX(0,S129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK129))","v":8.3970110957004156},{"$f":"IF($D129=1,\"\",MAX(0,T129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL129))","v":8.5170752688172016},{"$f":"IF($D129=1,\"\",MAX(0,U129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM129))","v":9.9501196236559153},{"$f":"IF($D129=1,\"\",MAX(0,V129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN129))","v":12.282111607142854},{"$f":"IF($D129=1,\"\",MAX(0,W129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO129))","v":8.6160430686406464},{"$f":"IF($D129=1,\"\",MAX(0,X129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP129))","v":7.0564097222222202},{"$f":"IF($D129=1,\"\",MAX(0,Y129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ129))","v":5.5394637096774186},{"$f":"IF($D129=1,\"\",MAX(0,Z129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR129))","v":7.2679958333333321},{"$f":"IF($D129=1,\"\",MAX(0,AA129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS129))","v":6.7332607526881727},{"$f":"IF($D129=1,\"\",MAX(0,AB129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT129))","v":7.6645013440860215},{"$f":"IF($D129=1,\"\",MAX(0,AC129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU129))","v":6.8677388888888888},{"$f":"IF($D129=1,\"\",MAX(0,F129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX129-DV129))","v":3.2385161290322593},{"$f":"IF($D129=1,\"\",MAX(0,G129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY129-DW129))","v":3.3565159500693493},{"$f":"IF($D129=1,\"\",MAX(0,H129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ129-DX129))","v":4.5069395161290311},{"$f":"IF($D129=1,\"\",MAX(0,I129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA129-DY129))","v":4.1605456989247331},{"$f":"IF($D129=1,\"\",MAX(0,J129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB129-DZ129))","v":4.1983117816091937},{"$f":"IF($D129=1,\"\",MAX(0,K129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC129-EA129))","v":3.7280942126514152},{"$f":"IF($D129=1,\"\",MAX(0,L129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD129-EB129))","v":1.8771055555555574},{"$f":"IF($D129=1,\"\",MAX(0,M129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE129-EC129))","v":2.2239395161290294},{"$f":"IF($D129=1,\"\",MAX(0,N129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF129-ED129))","v":4.3344708333333326},{"$f":"IF($D129=1,\"\",MAX(0,O129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG129-EE129))","v":3.6492580645161277},{"$f":"IF($D129=1,\"\",MAX(0,P129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH129-EF129))","v":4.1249475806451628},{"$f":"IF($D129=1,\"\",MAX(0,Q129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI129-EG129))","v":3.2865097222222235},{"$f":"IF($D129=1,\"\",MAX(0,R129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ129-EH129))","v":3.2954637096774171},{"$f":"IF($D129=1,\"\",MAX(0,S129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK129-EI129))","v":3.393011095700416},{"$f":"IF($D129=1,\"\",MAX(0,T129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL129-EJ129))","v":4.4840752688172012},{"$f":"IF($D129=1,\"\",MAX(0,U129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM129-EK129))","v":4.1411196236559151},{"$f":"IF($D129=1,\"\",MAX(0,V129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN129-EL129))","v":5.0891116071428542},{"$f":"IF($D129=1,\"\",MAX(0,W129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO129-EM129))","v":3.7480430686406461},{"$f":"IF($D129=1,\"\",MAX(0,X129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP129-EN129))","v":1.9024097222222203},{"$f":"IF($D129=1,\"\",MAX(0,Y129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ129-EO129))","v":2.2424637096774185},{"$f":"IF($D129=1,\"\",MAX(0,Z129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR129-EP129))","v":4.3509958333333323},{"$f":"IF($D129=1,\"\",MAX(0,AA129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS129-EQ129))","v":3.6702607526881725},{"$f":"IF($D129=1,\"\",MAX(0,AB129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT129-ER129))","v":4.1505013440860221},{"$f":"IF($D129=1,\"\",MAX(0,AC129-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B129,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU129-ES129))","v":3.3157388888888888},353401.14395480329,938481.72292529466,859403.2339548032,{"$f":"IF(StagingTRM!$C132=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD129:BA129))/2","v":1874545.4462873489},938481.72292529466,{"$f":"+IL129-'Status Quo'!K128","v":0},{"$f":"+IO129-SUM('Demand Revenues'!CC129:CZ129)/2","v":0}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB138)))","v":8.0340000000000007},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC138)))","v":9.343},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD138)))","v":10.128},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE138)))","v":10.073},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF138)))","v":9.2789999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG138)))","v":8.8689999999999998},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH138)))","v":8.3490000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI138)))","v":7.524},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ138)))","v":10.722},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK138)))","v":11.33},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL138)))","v":11.162000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM138)))","v":8.3510000000000009},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN138)))","v":8.0489999999999995},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO138)))","v":9.36},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP138)))","v":10.147},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ138)))","v":10.093},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR138)))","v":9.2959999999999994},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS138)))","v":8.8859999999999992},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT138)))","v":8.3650000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU138)))","v":7.5380000000000003},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV138)))","v":10.742000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW138)))","v":11.352},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX138)))","v":11.183999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B138,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B138,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY138)))","v":8.3670000000000009},{"$f":"IF($E138=1,F138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.1390000000000002},{"$f":"IF($E138=1,G138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8719999999999999},{"$f":"IF($E138=1,H138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1790000000000003},{"$f":"IF($E138=1,I138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.409000000000001},{"$f":"IF($E138=1,J138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.1839999999999993},{"$f":"IF($E138=1,K138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.1880000000000006},{"$f":"IF($E138=1,L138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.5860000000000003},{"$f":"IF($E138=1,M138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2119999999999997},{"$f":"IF($E138=1,N138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.8170000000000002},{"$f":"IF($E138=1,O138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.872},{"$f":"IF($E138=1,P138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.35},{"$f":"IF($E138=1,Q138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.798},{"$f":"IF($E138=1,R138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2060000000000004},{"$f":"IF($E138=1,S138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8079999999999998},{"$f":"IF($E138=1,T138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.5139999999999993},{"$f":"IF($E138=1,U138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.41},{"$f":"IF($E138=1,V138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.2669999999999995},{"$f":"IF($E138=1,W138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.2620000000000005},{"$f":"IF($E138=1,X138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":6.6449999999999996},{"$f":"IF($E138=1,Y138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":7.2759999999999998},{"$f":"IF($E138=1,Z138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":9.9060000000000006},{"$f":"IF($E138=1,AA138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":10.968999999999999},{"$f":"IF($E138=1,AB138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":11.451000000000001},{"$f":"IF($E138=1,AC138,IF($D138=1,\"\",MAX(0,VLOOKUP($B138&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B138,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":8.8770000000000007},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4300120192307695},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2810524999999995},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3719249999999992},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6217908653846145},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7245749999999997},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7754158653846153},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2619326923076919},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1294831730769221},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9507275000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7269591346153845},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2163935185185188},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.393190104166667},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4194861111111106},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2951700000000006},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3882150000000006},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6386658653846151},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7399739583333336},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7885793269230765},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2739927884615394},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1412668269230766},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9641475000000002},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7439278846153847},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2679759615384611},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3744174999999998},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.834478658536586},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7865140186915891},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7896976744186048},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0036310975609748},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2027027027027026},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3336697247706422},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7046315789473683},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4292408536585368},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9394906249999995},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0565487804878053},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6409038461538463},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5651130952380949},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7935833333333333},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7977320872274136},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8029156976744183},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0173414634146347},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2206840277777777},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3440275229357797},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7136973684210526},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4377652439024393},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.94903125},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0683079268292683},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7326768292682928},{"$f":"+IF($D138=1,\"\",IF(AND($E138=0,ModelMode=\"Actuals\"),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E138=0,ModelMode=\"Forecast\"),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E138=1),VLOOKUP($B138&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E138=1),VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B138,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B138,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5212750000000002},{"$f":"IF($D138=1,\"\",(BB138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ138*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7266048387096786},{"$f":"IF($D138=1,\"\",(BC138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA138*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6156615811373092},{"$f":"IF($D138=1,\"\",(BD138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB138*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6403575268817194},{"$f":"IF($D138=1,\"\",(BE138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC138*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9084086021505371},{"$f":"IF($D138=1,\"\",(BF138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD138*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0773419540229883},{"$f":"IF($D138=1,\"\",(BG138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE138*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1408923283983849},{"$f":"IF($D138=1,\"\",(BH138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF138*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6044055555555552},{"$f":"IF($D138=1,\"\",(BI138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG138*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3799139784946233},{"$f":"IF($D138=1,\"\",(BJ138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH138*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0568444444444447},{"$f":"IF($D138=1,\"\",(BK138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI138*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5496814516129032},{"$f":"IF($D138=1,\"\",(BL138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ138*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1363494623655903},{"$f":"IF($D138=1,\"\",(BM138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK138*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5400875000000003},{"$f":"IF($D138=1,\"\",(BN138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7376559139784939},{"$f":"IF($D138=1,\"\",(BO138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6284882108183067},{"$f":"IF($D138=1,\"\",(BP138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6552271505376339},{"$f":"IF($D138=1,\"\",(BQ138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9238884408602148},{"$f":"IF($D138=1,\"\",(BR138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0888497023809531},{"$f":"IF($D138=1,\"\",(BS138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1528209959623155},{"$f":"IF($D138=1,\"\",(BT138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.615201388888889},{"$f":"IF($D138=1,\"\",(BU138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3902607526881718},{"$f":"IF($D138=1,\"\",(BV138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0685402777777782},{"$f":"IF($D138=1,\"\",(BW138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5643534946236555},{"$f":"IF($D138=1,\"\",(BX138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1502634408602157},{"$f":"IF($D138=1,\"\",(BY138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5507986111111105},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.1439999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.492},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.133},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.4039999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.335},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.3759999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.2},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.228},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.3919999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":1.629},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.67},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B138,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B138,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J141<>0,0.5,1)","v":2.1219999999999999},{"$f":"IF($D138=1,\"\",MAX(F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138,0))","v":1.6039879807692312},{"$f":"IF($D138=1,\"\",MAX(G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138,0))","v":2.0619475000000005},{"$f":"IF($D138=1,\"\",MAX(H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138,0))","v":1.7560750000000009},{"$f":"IF($D138=1,\"\",MAX(I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138,0))","v":1.4512091346153859},{"$f":"IF($D138=1,\"\",MAX(J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138,0))","v":1.5544250000000002},{"$f":"IF($D138=1,\"\",MAX(K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138,0))","v":2.0935841346153845},{"$f":"IF($D138=1,\"\",MAX(L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138,0))","v":2.0870673076923083},{"$f":"IF($D138=1,\"\",MAX(M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138,0))","v":1.3945168269230779},{"$f":"IF($D138=1,\"\",MAX(N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138,0))","v":3.7712724999999994},{"$f":"IF($D138=1,\"\",MAX(O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138,0))","v":2.6030408653846155},{"$f":"IF($D138=1,\"\",MAX(P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138,0))","v":2.945606481481482},{"$f":"IF($D138=1,\"\",MAX(Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138,0))","v":1.9578098958333339},{"$f":"IF($D138=1,\"\",MAX(R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138,0))","v":1.6295138888888889},{"$f":"IF($D138=1,\"\",MAX(S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138,0))","v":2.0648299999999988},{"$f":"IF($D138=1,\"\",MAX(T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138,0))","v":1.7587849999999996},{"$f":"IF($D138=1,\"\",MAX(U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138,0))","v":1.4543341346153849},{"$f":"IF($D138=1,\"\",MAX(V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138,0))","v":1.5560260416666658},{"$f":"IF($D138=1,\"\",MAX(W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138,0))","v":2.0974206730769227},{"$f":"IF($D138=1,\"\",MAX(X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138,0))","v":2.0910072115384608},{"$f":"IF($D138=1,\"\",MAX(Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138,0))","v":1.3967331730769237},{"$f":"IF($D138=1,\"\",MAX(Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138,0))","v":3.7778525000000007},{"$f":"IF($D138=1,\"\",MAX(AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138,0))","v":2.6080721153846156},{"$f":"IF($D138=1,\"\",MAX(AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138,0))","v":2.9160240384615381},{"$f":"IF($D138=1,\"\",MAX(AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138,0))","v":1.992582500000001},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB138-DV138))","v":0.45998798076923131},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC138-DW138))","v":0.5699475000000005},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD138-DX138))","v":0.62307500000000093},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE138-DY138))","v":4.7209134615386006E-2},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF138-DZ138))","v":0.2194250000000002},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG138-EA138))","v":0.71758413461538462},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH138-EB138))","v":0.88706730769230835},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI138-EC138))","v":0.1665168269230779},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ138-ED138))","v":1.3792724999999995},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK138-EE138))","v":0.97404086538461554},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL138-EF138))","v":0.27560648148148204},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM138-EG138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN138-EH138))","v":0.48551388888888902},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO138-EI138))","v":0.57282999999999884},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP138-EJ138))","v":0.62578499999999959},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ138-EK138))","v":5.033413461538494E-2},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR138-EL138))","v":0.22102604166666584},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS138-EM138))","v":0.72142067307692281},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT138-EN138))","v":0.89100721153846085},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU138-EO138))","v":0.1687331730769237},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV138-EP138))","v":1.3858525000000008},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW138-EQ138))","v":0.97907211538461558},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX138-ER138))","v":0.2460240384615382},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY138-ES138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138))","v":2.3073951612903221},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138))","v":2.7273384188626908},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138))","v":2.4876424731182807},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138))","v":2.1645913978494633},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138))","v":2.2016580459770116},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138))","v":2.7281076716016148},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138))","v":2.744594444444445},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138))","v":2.1440860215053767},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138))","v":4.6651555555555548},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138))","v":3.7803185483870969},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138))","v":4.0256505376344105},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138))","v":2.8109125000000006},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138))","v":2.3113440860215055},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138))","v":2.7315117891816927},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138))","v":2.4917728494623663},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138))","v":2.1691115591397852},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138))","v":2.2071502976190462},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138))","v":2.7331790040376838},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138))","v":2.7497986111111112},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138))","v":2.1477392473118284},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138))","v":4.6734597222222227},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138))","v":3.7876465053763448},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138))","v":4.0337365591397836},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138))","v":2.8162013888888904},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX138-DV138))","v":1.1633951612903222},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY138-DW138))","v":1.2353384188626908},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ138-DX138))","v":1.3546424731182807},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA138-DY138))","v":0.76059139784946339},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB138-DZ138))","v":0.86665804597701168},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC138-EA138))","v":1.3521076716016149},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD138-EB138))","v":1.544594444444445},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE138-EC138))","v":0.91608602150537677},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF138-ED138))","v":2.2731555555555549},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG138-EE138))","v":2.1513185483870969},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH138-EF138))","v":1.3556505376344106},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI138-EG138))","v":0.6889125000000007},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ138-EH138))","v":1.1673440860215056},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK138-EI138))","v":1.2395117891816927},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL138-EJ138))","v":1.3587728494623663},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM138-EK138))","v":0.76511155913978524},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN138-EL138))","v":0.87215029761904628},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO138-EM138))","v":1.3571790040376839},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP138-EN138))","v":1.5497986111111113},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ138-EO138))","v":0.91973924731182843},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR138-EP138))","v":2.2814597222222228},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS138-EQ138))","v":2.1586465053763448},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT138-ER138))","v":1.3637365591397836},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B138,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU138-ES138))","v":0.69420138888889049},52496.322089823727,332526.27497219515,238682.93361326121,{"$f":"IF(StagingTRM!$C141=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD138:BA138))/2","v":965462.63627960288},332526.27497219515,{"$f":"+IL138-'Status Quo'!K137","v":0},{"$f":"+IO138-SUM('Demand Revenues'!CC138:CZ138)/2","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB139)))","v":59.784999999999997},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC139)))","v":81.819999999999993},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD139)))","v":94.567999999999998},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE139)))","v":97.305999999999997},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF139)))","v":89.772000000000006},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG139)))","v":80.929000000000002},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH139)))","v":71.134},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI139)))","v":58.436},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ139)))","v":49.981999999999999},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK139)))","v":42.783000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL139)))","v":42.78},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM139)))","v":53.076000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN139)))","v":60.042999999999999},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO139)))","v":82.135000000000005},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP139)))","v":94.853999999999999},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ139)))","v":97.605000000000004},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR139)))","v":90.049000000000007},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS139)))","v":81.206999999999994},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT139)))","v":71.405000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU139)))","v":58.716000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV139)))","v":50.264000000000003},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW139)))","v":43.036000000000001},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX139)))","v":43.06},{"$f":"+IF(AND($D139=0,$E139=0),IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B139,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B139,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY139)))","v":53.384},{"$f":"IF($E139=1,F139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":52.244999999999997},{"$f":"IF($E139=1,G139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":77.891999999999996},{"$f":"IF($E139=1,H139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":68.066999999999993},{"$f":"IF($E139=1,I139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":116.58799999999999},{"$f":"IF($E139=1,J139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.673999999999999},{"$f":"IF($E139=1,K139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.447000000000003},{"$f":"IF($E139=1,L139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.31},{"$f":"IF($E139=1,M139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.177999999999997},{"$f":"IF($E139=1,N139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.000999999999998},{"$f":"IF($E139=1,O139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":36.901000000000003},{"$f":"IF($E139=1,P139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.302},{"$f":"IF($E139=1,Q139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.219000000000001},{"$f":"IF($E139=1,R139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":39.959000000000003},{"$f":"IF($E139=1,S139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":58.656999999999996},{"$f":"IF($E139=1,T139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":79.728999999999999},{"$f":"IF($E139=1,U139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":66.242999999999995},{"$f":"IF($E139=1,V139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.865000000000002},{"$f":"IF($E139=1,W139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":61.658000000000001},{"$f":"IF($E139=1,X139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":44.478999999999999},{"$f":"IF($E139=1,Y139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":42.38},{"$f":"IF($E139=1,Z139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":41.231999999999999},{"$f":"IF($E139=1,AA139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.119999999999997},{"$f":"IF($E139=1,AB139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.545999999999999},{"$f":"IF($E139=1,AC139,IF($D139=1,\"\",MAX(0,VLOOKUP($B139&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":37.435000000000002},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.331281249999996},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.510692499999998},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.805557500000006},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.631432692307698},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.965697499999997},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.705656249999997},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.957252403846155},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.174519230769228},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.482815000000002},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.233050480769229},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.098124999999996},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.167338541666666},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.464666666666666},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.8138425},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.862612499999997},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.739242788461539},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.89477083333334},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.974326923076923},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.241365384615385},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.51576201923077},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.836777499999997},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.572843749999997},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.627793269230772},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.304749999999999},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.872975609756097},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.98959501557632},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.919741279069768},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.904283536585368},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.463597972972977},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.510828746177367},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.902608552631577},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.307426829268287},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.715025000000004},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.692490853658537},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.507798076923081},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.15769642857143},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.998089743589745},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.240757009345792},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.966485465116286},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.994990853658535},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.092440972222221},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.740681957186546},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.14578289473684},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.590344512195124},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.997534374999997},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.954338414634144},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.94194817073171},{"$f":"+IF($D139=1,\"\",IF(AND($E139=0,ModelMode=\"Actuals\"),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E139=0,ModelMode=\"Forecast\"),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E139=1),VLOOKUP($B139&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E139=1),VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B139,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B139,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.294074999999999},{"$f":"IF($D139=1,\"\",(BB139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ139*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.602350806451611},{"$f":"IF($D139=1,\"\",(BC139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA139*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.271757281553398},{"$f":"IF($D139=1,\"\",(BD139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB139*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.309965053763442},{"$f":"IF($D139=1,\"\",(BE139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC139*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.902259408602156},{"$f":"IF($D139=1,\"\",(BF139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD139*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.924574712643683},{"$f":"IF($D139=1,\"\",(BG139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE139*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.099049798115743},{"$f":"IF($D139=1,\"\",(BH139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF139*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.978625000000001},{"$f":"IF($D139=1,\"\",(BI139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG139*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.147091397849458},{"$f":"IF($D139=1,\"\",(BJ139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH139*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.030463888888889},{"$f":"IF($D139=1,\"\",(BK139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI139*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.467857526881723},{"$f":"IF($D139=1,\"\",(BL139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ139*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.495729838709671},{"$f":"IF($D139=1,\"\",(BM139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK139*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.429505555555551},{"$f":"IF($D139=1,\"\",(BN139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.914166666666667},{"$f":"IF($D139=1,\"\",(BO139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.551761442441055},{"$f":"IF($D139=1,\"\",(BP139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.362252688172049},{"$f":"IF($D139=1,\"\",(BQ139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.002529569892474},{"$f":"IF($D139=1,\"\",(BR139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.693772321428575},{"$f":"IF($D139=1,\"\",(BS139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.350636608344551},{"$f":"IF($D139=1,\"\",(BT139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.245452777777771},{"$f":"IF($D139=1,\"\",(BU139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.462620967741941},{"$f":"IF($D139=1,\"\",(BV139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.352669444444444},{"$f":"IF($D139=1,\"\",(BW139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.773287634408597},{"$f":"IF($D139=1,\"\",(BX139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.798549731182796},{"$f":"IF($D139=1,\"\",(BY139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.744450000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":20.221},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":19.353000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":19.888000000000002},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":15.131},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":18.797999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":18.713000000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":16.811},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":14.808},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":7.7619999999999996},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":2.8839999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":2.415},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B139,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B139,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J142<>0,0.5,1)","v":8.6809999999999992},{"$f":"IF($D139=1,\"\",MAX(F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139,0))","v":13.45371875},{"$f":"IF($D139=1,\"\",MAX(G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139,0))","v":26.309307499999996},{"$f":"IF($D139=1,\"\",MAX(H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139,0))","v":28.762442499999992},{"$f":"IF($D139=1,\"\",MAX(I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139,0))","v":29.6745673076923},{"$f":"IF($D139=1,\"\",MAX(J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139,0))","v":26.806302500000008},{"$f":"IF($D139=1,\"\",MAX(K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139,0))","v":24.223343750000005},{"$f":"IF($D139=1,\"\",MAX(L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139,0))","v":22.176747596153845},{"$f":"IF($D139=1,\"\",MAX(M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139,0))","v":18.261480769230772},{"$f":"IF($D139=1,\"\",MAX(N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139,0))","v":11.499184999999997},{"$f":"IF($D139=1,\"\",MAX(O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139,0))","v":5.549949519230772},{"$f":"IF($D139=1,\"\",MAX(P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139,0))","v":5.6818750000000051},{"$f":"IF($D139=1,\"\",MAX(Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139,0))","v":13.908661458333334},{"$f":"IF($D139=1,\"\",MAX(R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139,0))","v":13.578333333333333},{"$f":"IF($D139=1,\"\",MAX(S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139,0))","v":26.321157500000005},{"$f":"IF($D139=1,\"\",MAX(T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139,0))","v":28.991387500000002},{"$f":"IF($D139=1,\"\",MAX(U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139,0))","v":29.865757211538465},{"$f":"IF($D139=1,\"\",MAX(V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139,0))","v":25.154229166666667},{"$f":"IF($D139=1,\"\",MAX(W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139,0))","v":24.232673076923071},{"$f":"IF($D139=1,\"\",MAX(X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139,0))","v":22.163634615384616},{"$f":"IF($D139=1,\"\",MAX(Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139,0))","v":18.200237980769231},{"$f":"IF($D139=1,\"\",MAX(Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139,0))","v":11.427222500000006},{"$f":"IF($D139=1,\"\",MAX(AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139,0))","v":5.4631562500000044},{"$f":"IF($D139=1,\"\",MAX(AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139,0))","v":5.4322067307692308},{"$f":"IF($D139=1,\"\",MAX(AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139,0))","v":14.079250000000002},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB139-DV139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC139-DW139))","v":6.9563074999999941},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD139-DX139))","v":8.87444249999999},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE139-DY139))","v":14.5435673076923},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF139-DZ139))","v":8.0083025000000099},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG139-EA139))","v":5.5103437500000041},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH139-EB139))","v":5.3657475961538452},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI139-EC139))","v":3.4534807692307723},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ139-ED139))","v":3.7371849999999975},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK139-EE139))","v":2.6659495192307721},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL139-EF139))","v":3.2668750000000051},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM139-EG139))","v":5.2276614583333352},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN139-EH139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO139-EI139))","v":6.9681575000000038},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP139-EJ139))","v":9.1033875000000002},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ139-EK139))","v":14.734757211538465},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR139-EL139))","v":6.3562291666666688},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS139-EM139))","v":5.5196730769230697},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT139-EN139))","v":5.3526346153846163},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU139-EO139))","v":3.3922379807692309},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV139-EP139))","v":3.6652225000000067},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW139-EQ139))","v":2.5791562500000045},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX139-ER139))","v":3.0172067307692307},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY139-ES139))","v":5.3982500000000027},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139))","v":17.182649193548386},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139))","v":30.548242718446595},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139))","v":34.258034946236556},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139))","v":34.403740591397842},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139))","v":30.847425287356323},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139))","v":27.829950201884259},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139))","v":25.155374999999999},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139))","v":21.288908602150542},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139))","v":14.95153611111111},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139))","v":9.3151424731182786},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139))","v":9.2842701612903298},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139))","v":17.64649444444445},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139))","v":17.128833333333333},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139))","v":30.58323855755895},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139))","v":34.49174731182795},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139))","v":34.60247043010753},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139))","v":29.355227678571431},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139))","v":27.856363391655442},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139))","v":25.15954722222223},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139))","v":21.25337903225806},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139))","v":14.911330555555558},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139))","v":9.2627123655914048},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139))","v":9.2614502688172067},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139))","v":17.63955},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX139-DV139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY139-DW139))","v":11.195242718446593},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ139-DX139))","v":14.370034946236554},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA139-DY139))","v":19.272740591397842},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB139-DZ139))","v":12.049425287356325},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC139-EA139))","v":9.1169502018842579},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD139-EB139))","v":8.3443749999999994},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE139-EC139))","v":6.4809086021505422},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF139-ED139))","v":7.1895361111111109},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG139-EE139))","v":6.4311424731182782},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH139-EF139))","v":6.8692701612903297},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI139-EG139))","v":8.9654944444444507},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ139-EH139))","v":0},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK139-EI139))","v":11.230238557558948},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL139-EJ139))","v":14.603747311827949},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM139-EK139))","v":19.47147043010753},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN139-EL139))","v":10.557227678571433},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO139-EM139))","v":9.1433633916554413},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP139-EN139))","v":8.3485472222222299},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ139-EO139))","v":6.4453790322580602},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR139-EP139))","v":7.1493305555555589},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS139-EQ139))","v":6.3787123655914044},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT139-ER139))","v":6.8464502688172066},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B139,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU139-ES139))","v":8.9585500000000007},660366.27590905468,2555482.6331234761,2094373.2359611376,{"$f":"IF(StagingTRM!$C142=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD139:BA139))/2","v":5819697.750784941},2555482.6331234761,{"$f":"+IL139-'Status Quo'!K138","v":0},{"$f":"+IO139-SUM('Demand Revenues'!CC139:CZ139)/2","v":0}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B140,StagingTRM!$A:$E,MATCH(D$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"+VLOOKUP($B140,StagingTRM!$A:$E,MATCH(E$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(F$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(F$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BB140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(G$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(G$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BC140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(H$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(H$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BD140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(I$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(I$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BE140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(J$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(J$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BF140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(K$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(K$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BG140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(L$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(L$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BH140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(M$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(M$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BI140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(N$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(N$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BJ140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(O$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(O$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BK140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(P$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(P$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BL140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(Q$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(Q$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BM140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(R$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(R$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BN140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(S$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(S$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BO140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(T$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(T$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BP140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(U$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(U$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BQ140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(V$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(V$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BR140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(W$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(W$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BS140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(X$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(X$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BT140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(Y$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(Y$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BU140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(Z$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(Z$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BV140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(AA$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(AA$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BW140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(AB$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(AB$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BX140)))","v":""},{"$f":"+IF(AND($D140=0,$E140=0),IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingActual_CSP!$A:$Z,MATCH(AC$4,BillingActual_CSP!$A$9:$Z$9,0),FALSE)/1000,IF(Init!$B$35=\"No\",1,Init!$B$37)*VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE)-VLOOKUP($B140,TRMbdForecast_Existing!$B:$ZZ,MATCH(AC$4,TRMbdForecast_Existing!$B$2:$ZZ$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))-IF(ModelMode=\"Actuals\",VLOOKUP($B140,TRMbdActuals_TOCA!$B:$BS,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdActuals_TOCA!$B$3:$BS$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_TOCA!$B:$ZZ,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TRMbdForecast_TOCA!$B$3:$ZZ$3,0),FALSE)),IF($D140=1,\"\",IF($E140=1,IF(BlockShape=\"Yes\",VLOOKUP($B140,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE),0)+BY140)))","v":""},{"$f":"IF($E140=1,F140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AD$2&\"_\"&AD$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,G140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AE$2&\"_\"&AE$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,H140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AF$2&\"_\"&AF$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,I140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AG$2&\"_\"&AG$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,J140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AH$2&\"_\"&AH$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,K140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AI$2&\"_\"&AI$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,L140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AJ$2&\"_\"&AJ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,M140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AK$2&\"_\"&AK$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,N140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AL$2&\"_\"&AL$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,O140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AM$2&\"_\"&AM$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,P140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AN$2&\"_\"&AN$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,Q140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AO$2&\"_\"&AO$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,R140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AP$2&\"_\"&AP$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AP$4)>9,YEAR(AP$4)+1,YEAR(AP$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,S140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AQ$2&\"_\"&AQ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AQ$4)>9,YEAR(AQ$4)+1,YEAR(AQ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,T140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AR$2&\"_\"&AR$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AR$4)>9,YEAR(AR$4)+1,YEAR(AR$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,U140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AS$2&\"_\"&AS$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AS$4)>9,YEAR(AS$4)+1,YEAR(AS$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,V140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AT$2&\"_\"&AT$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AT$4)>9,YEAR(AT$4)+1,YEAR(AT$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,W140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AU$2&\"_\"&AU$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AU$4)>9,YEAR(AU$4)+1,YEAR(AU$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,X140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AV$2&\"_\"&AV$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AV$4)>9,YEAR(AV$4)+1,YEAR(AV$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,Y140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AW$2&\"_\"&AW$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AW$4)>9,YEAR(AW$4)+1,YEAR(AW$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,Z140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AX$2&\"_\"&AX$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AX$4)>9,YEAR(AX$4)+1,YEAR(AX$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,AA140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AY$2&\"_\"&AY$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AY$4)>9,YEAR(AY$4)+1,YEAR(AY$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,AB140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&AZ$2&\"_\"&AZ$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AZ$4)>9,YEAR(AZ$4)+1,YEAR(AZ$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"IF($E140=1,AC140,IF($D140=1,\"\",MAX(0,VLOOKUP($B140&\"_\"&BA$2&\"_\"&BA$4,ALF_TRLdata!$A:$M,MATCH(\"READING_WITHLOSS\",ALF_TRLdata!$A$1:$L$1,0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Existing/Other Resource aMW \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"NLSL \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)-VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(BA$4)>9,YEAR(BA$4)+1,YEAR(BA$4)),INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE))))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BB$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BC$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BD$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BE$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BF$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BG$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BH$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BI$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BK$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BL$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BM$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BN$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BO$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BP$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BR$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BS$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BT$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BU$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BV$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BW$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BX$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BX$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BX$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BX$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BX$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BY$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BY$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BY$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BY$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BY$4),BlockShaping!$O$2:$AA$2,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(BZ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&BZ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(BZ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(BZ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(BZ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CA$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CA$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CA$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CA$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CA$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CB$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CB$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CB$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CB$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CB$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CC$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CC$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CC$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CC$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CC$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CD$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CD$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CD$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CD$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CD$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CE$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CE$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CE$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CE$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CE$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CF$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CF$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CF$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CF$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CF$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CG$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CG$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CG$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CG$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CG$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CH$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CH$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CH$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CH$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CH$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CI$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CI$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CI$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CI$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CI$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CJ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CJ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CJ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CJ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CJ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CK$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CK$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CK$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CK$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CK$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CL$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CL$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CL$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CL$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CL$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CM$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CM$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CM$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CM$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CM$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CN$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CN$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CN$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CN$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CN$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CO$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CO$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CO$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CO$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CO$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CP$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CP$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CP$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CP$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CP$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CQ$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CQ$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CQ$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CQ$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CQ$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CR$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CR$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CR$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CR$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CR$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CS$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CS$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CS$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CS$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CS$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CT$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CT$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CT$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CT$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CT$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CU$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CU$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CU$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CU$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CU$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CV$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CV$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CV$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CV$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CV$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D140=1,\"\",IF(AND($E140=0,ModelMode=\"Actuals\"),VLOOKUP($B140&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Tier 1 \"&LEFT(CW$2,3),BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000,IF(AND($E140=0,ModelMode=\"Forecast\"),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF(AND(ModelMode=\"Actuals\",$E140=1),VLOOKUP($B140&CW$4,BillingActuals_Energy!$A:$U,MATCH(\"Block \"&LEFT(CW$2,3)&\" Tier 1\",BillingActuals_Energy!$A$8:$U$8,0),FALSE)/1000*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE),IF(AND(ModelMode=\"Forecast\",$E140=1),VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE)*VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE)+(1-VLOOKUP($B140,BlockShaping!$O:$AA,MATCH(MONTH(CW$4),BlockShaping!$O$2:$AA$2,0),FALSE))*VLOOKUP($B140,TRMbdForecast_Tier1_Diurnal!$B:$ZZ,MATCH(CW$4,TRMbdForecast_Tier1_Diurnal!$B$2:$ZZ$2,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BB140*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ140*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BC140*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA140*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BD140*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB140*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BE140*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC140*VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BF140*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD140*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BG140*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE140*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BH140*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF140*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BI140*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG140*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BJ140*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH140*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BK140*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI140*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BL140*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ140*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BM140*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK140*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BN140*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL140*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BO140*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM140*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BP140*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN140*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BQ140*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO140*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BR140*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP140*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BS140*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ140*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BT140*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR140*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BU140*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS140*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BV140*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT140*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BW140*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU140*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BX140*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV140*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D140=1,\"\",(BY140*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW140*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(DV$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DV$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(DW$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DW$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(DX$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DX$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(DY$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DY$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(DZ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(DZ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EA$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EA$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EB$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EB$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EC$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EC$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(ED$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ED$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EE$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EE$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EF$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EF$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EG$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EG$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":62.253},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EH$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EH$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":167.59800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EI$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EI$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":203.06399999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EJ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EJ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":143.179},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EK$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EK$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":168.755},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EL$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EL$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":227.52199999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EM$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EM$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":159.56800000000001},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EN$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EN$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":154.1},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EO$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EO$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":75.454999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EP$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EP$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":38.250999999999998},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(EQ$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(EQ$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":32.799999999999997},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(ER$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ER$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":28.911999999999999},{"$f":"IF(ModelMode=\"Actuals\",VLOOKUP($B140,BillingCDQ!$B:$O,MATCH(MONTH(ES$4),BillingCDQ!$B$3:$O$3,0),FALSE),VLOOKUP($B140,TRMbdForecast_CDQ!$B:$ZZ,MATCH(ES$4,TRMbdForecast_CDQ!$B$2:$ZZ$2,0),FALSE))*IF(StagingTRM!$J143<>0,0.5,1)","v":62.253},{"$f":"IF($D140=1,\"\",MAX(F140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(G140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(H140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(I140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(J140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(K140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(L140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(M140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(N140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(O140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(P140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(Q140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(R140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(S140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(T140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(U140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(V140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(W140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(X140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(Y140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(Z140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(AA140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(AB140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(AC140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY140,0))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,F140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BB140-DV140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,G140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BC140-DW140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,H140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BD140-DX140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,I140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BE140-DY140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,J140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BF140-DZ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,K140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BG140-EA140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,L140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BH140-EB140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,M140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BI140-EC140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,N140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BJ140-ED140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,O140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BK140-EE140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,P140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BL140-EF140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Q140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BM140-EG140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,R140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BN140-EH140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,S140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BO140-EI140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,T140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BP140-EJ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,U140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BQ140-EK140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,V140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BR140-EL140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,W140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BS140-EM140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,X140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BT140-EN140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Y140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BU140-EO140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Z140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BV140-EP140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AA140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BW140-EQ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AB140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BX140-ER140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AC140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-BY140-ES140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,F140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,G140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,H140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,I140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,J140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,K140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,L140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,M140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,N140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,O140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,P140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Q140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,R140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,S140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,T140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,U140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,V140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,W140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,X140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Y140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Z140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AA140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AB140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AC140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,F140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(F$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CX140-DV140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,G140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(G$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CY140-DW140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,H140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(H$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-CZ140-DX140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,I140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(I$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DA140-DY140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,J140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(J$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DB140-DZ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,K140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(K$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DC140-EA140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,L140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(L$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DD140-EB140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,M140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(M$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DE140-EC140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,N140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(N$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DF140-ED140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,O140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(O$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DG140-EE140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,P140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(P$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DH140-EF140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Q140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Q$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DI140-EG140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,R140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(R$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DJ140-EH140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,S140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(S$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DK140-EI140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,T140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(T$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DL140-EJ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,U140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(U$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DM140-EK140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,V140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(V$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DN140-EL140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,W140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(W$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DO140-EM140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,X140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(X$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DP140-EN140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Y140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Y$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DQ140-EO140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,Z140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(Z$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DR140-EP140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AA140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AA$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DS140-EQ140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AB140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AB$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DT140-ER140))","v":""},{"$f":"IF($D140=1,\"\",MAX(0,AC140-IF(Init!$B$35=\"No\",0,1-Init!$B$37)*IF(ModelMode=\"Forecast\",VLOOKUP($B140,TRMbdForecast_CSP!$B:$ZZ,MATCH(AC$4,TRMbdForecast_CSP!$B$2:$ZZ$2,0),FALSE),0)-DU140-ES140))","v":""},0,0,0,{"$f":"IF(StagingTRM!$C143=1,0,SUM((Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*StagingPRDM!AD140:BA140))/2","v":0},0,{"$f":"+IL140-'Status Quo'!K139","v":0},{"$f":"+IO140-SUM('Demand Revenues'!CC140:CZ140)/2","v":0}]

{"sheet":"Demand Revenues","index":32,"n_rows":140,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F140)","v":3104431.1185494885},{"$f":"+SUM(G5:G140)","v":3448059.0374999987},8072485.4791899063,6869137.3378203502,4749776.1940487102,4452501.8594711553,3007789.8182692309,1596903.0124396016,2284702.3153571589,8274543.6477014916,11637202.123535622,5877679.1882092683,3620510.047898415,3635089.2621408543,8572928.3340388499,7131295.8125395691,4818787.84643937,4842564.8237019237,3132945.4008894241,1622521.5516627717,2403938.7387201451,8265704.7092447933,11755454.304916823,6453747.0998416189,null,16068143.921903297,16379856.148506131,26097526.716804329,21641992.305567574,21029636.016528539,14309186.382665941,8410559.625497045,5821865.0247876784,5917471.8155674767,18166801.822363775,24287456.943466347,18816340.670601409,16117606.667521674,16638904.535525994,26477871.179609083,22113555.914673008,21400475.618586041,14668520.419280704,8626145.7122729141,5944160.25903829,6025904.0433960017,18239073.99926196,25157716.010764472,18973757.023030806,null,12782368.807453331,13584920.643726466,20294926.011244904,17837020.992262654,18381725.062458709,12094357.11963515,7338994.0902067292,4847201.3569588289,4685461.0298371604,14241441.597393801,19176461.548785616,14027009.158131143,13352732.080268785,13778526.311515849,20913826.58079385,{"$f":"+SUM(BS5:BS140)","v":18082887.494193416},18404688.021194573,12484878.172961539,7470575.5369134592,4889451.7604848873,4812379.4555001454,14261323.759129405,19281621.028637975,14685522.070966616,null,43790494.709912054,64806452.273231208,57993486.195875876,79574172.633806944,61852938.056666002,57975155.01949209,47543240.541401491,40712688.775288813,44341599.969827838,50045037.262493379,49576180.245863706,46825929.113259576,46212915.359227888,58056643.001757845,67209160.259043679,69669766.199856162,63731042.781759702,58919452.650890455,48437147.805569477,41496973.624407575,45116517.530837893,50801836.503863581,50607228.383526936,47453897.626603678,null,16068143.921903297,16379856.148506131,26097526.716804329,21641992.305567574,21029636.016528539,14309186.382665941,8410559.625497045,5821865.0247876784,5917471.8155674767,18166801.822363775,24287456.943466347,18816340.670601409,16117606.667521674,16638904.535525994,26477871.179609083,22113555.914673008,21400475.618586041,14668520.419280704,8626145.7122729141,5944160.25903829,6025904.0433960017,18239073.99926196,25157716.010764472,18973757.023030806]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":805.12081730769091},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":740.95000000000039},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":508.3848250000014},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1379.7026923076919},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1092.5628000000006},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1429.610913461539},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":206.45290865384598},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.91478365384609},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2236.932638888889},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1458.8789062499993},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":820.09416666666721},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":776.34375000000102},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556.12017499999888},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1410.2683653846154},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1981.0624999999991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1440.1983173076924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213.11920673076986},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359.94375000000008},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":532.65610000000027},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1200.2176923076927},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2263.9090384615374},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1426.6293749999988},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3558.1226209677397},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3577.5242718446602},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5551.9727284946266},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5638.5629569892462},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4302.1642097701151},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3420.1903364737564},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659.921},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1372.932930107527},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3614.5582795698924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3615.8495145631068},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5603.5170295698917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5671.5929032258055},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5203.0378273809501},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3431.0921668909818},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1666.7813472222224},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1376.1449596774196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3335.4008173076909},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3313.45},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5047.5948250000019},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.9026923076917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4054.5928000000008},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3349.8509134615388},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1601.9029086538458},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1293.064783653846},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3278.1126388888888},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3868.6289062499991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3350.374166666667},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3348.8437500000009},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5095.3301749999991},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5258.4683653846159},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4943.0924999999988},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3360.4383173076922},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1608.5692067307698},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1296.09375},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":974.9761000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2251.1776923076923},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3305.0890384615377},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3836.3793749999986},null,{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3432.6030774351375},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6249.3301409768992},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4990.4071125772052},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8196.5851849044848},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10171.011229445012},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10234.410230875212},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7281.8281642687352},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5397.9721217713504},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5234.9461180936923},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5099.0911150289767},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5144.3761160505483},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5117.2051154376059},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6693.1231509883019},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9274.3682092178915},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10152.897229036384},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":12706.971286653028},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":11438.99125804902},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":10279.695231896783},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7308.9991648816786},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5416.0861221799787},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5234.9461180936923},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5099.0911150289767},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5144.3761160505483},{"$f":"IF($D5=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5117.2051154376059},null,{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3558.1226209677397},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3577.5242718446602},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5551.9727284946266},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5638.5629569892462},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4302.1642097701151},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3420.1903364737564},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1659.921},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1372.932930107527},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3614.5582795698924},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3615.8495145631068},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5603.5170295698917},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5671.5929032258055},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5203.0378273809501},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3431.0921668909818},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1666.7813472222224},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1376.1449596774196},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054.8750000000002},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2645.5200000000004},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3857.8467741935478},{"$f":"IF($D5=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B5,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4179.0427083333325}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2519.0873798076914},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1987.7571249999992},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4950.2094444444456},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5622.3515625000009},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2660.8411805555561},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1108.3378846153839},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1974.8289843749994},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1253.8746634615384},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2257.6919951923073},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1698.83233173077},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1535.1413999999995},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7145.4361538461526},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4244.063653846154},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5998.2375000000002},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.270761494252},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.290952380952},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11997.26737980769},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11234.537124999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26768.369444444441},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18844.1015625},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12139.021180555555},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7636.6937500000004},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12485.706349999999},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10593.337884615383},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11221.608984375},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7067.9346634615385},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4991.0019951923068},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5241.9823317307701},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6466.6213999999991},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19406.63615384615},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26062.223653846151},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19219.987499999999},null,{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":36.228000817257389},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":135.85500306471519},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108.68400245177216},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1086.8400245177215},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":887.586020022806},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":742.67401675377641},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1521.5760343248103},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4999.4641127815203},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5968.5631346431546},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6249.3301409768992},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5253.0601185023206},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":806.07301818397684},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3106.5510700798213},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":280.76700633374475},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2698.9860608856752},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6303.6721422027849},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1005.3270226788925},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":815.13001838829121},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1575.9180355506962},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4999.4641127815203},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5968.5631346431546},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6249.3301409768992},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5253.0601185023206},{"$f":"IF($D6=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":806.07301818397684},null,{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.270761494252},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11922.87962365591},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7713.6650485436885},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12627.165940860215},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10850.854569892474},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11204.290952380952},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7277.5102288021535},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5083.0619861111109},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5026.9855510752686},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6322.4222777777759},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18450.884838709677},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25474.258306451611},{"$f":"IF($D6=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B6,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17799.53125}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118610.09069711532},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187145.67812500018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":345617.96002499963},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":357517.94865384593},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93978.790525000586},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161567.4095192306},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":237697.28334134593},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140407.80069999979},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":722202.94519230875},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1005667.6466666671},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18638.607421874745},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187633.57976851848},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188698.84687499993},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359029.14970000018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":366399.99971153843},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21258.565364583821},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162653.44269230778},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":238236.34831730768},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":142200.80689999994},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":728477.22749999992},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":848662.67264423147},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123367.91625000068},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":720897.75623966067},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":764901.94781553408},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1184947.7440456985},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1138718.0235607938},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1014181.0532040233},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":613153.61291541567},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462150.87769444432},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":393439.55315343238},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":538413.21166666632},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1493963.0543672475},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2334542.6744086025},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1052309.1729166666},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721116.13439665479},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":766630.45509708743},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1198055.4742069892},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1147564.1774855254},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":955541.01822916733},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614480.71334610204},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462843.34206944436},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":394525.15012923907},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540376.08749999991},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1500606.680926386},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2344102.9015818867},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1055705.8260416675},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":530257.61069711531},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":688161.92812500021},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":951622.58002499968},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1054605.8286538459},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":942026.56052500056},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":509359.44951923063},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":406989.73334134591},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":342275.83677884599},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":436253.92069999973},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1245943.4251923086},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2045076.0866666669},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":740734.85742187477},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599281.09976851835},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":689715.09687499993},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":965033.76970000018},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1063487.8797115383},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":869306.33536458376},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":510445.48269230779},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":407528.79831730766},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":343253.88906250015},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":438046.9268999999},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1252217.7075},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1888071.1126442314},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":845464.16625000059},null,{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1686621.7490480305},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2273098.7402782016},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1793394.7244566923},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3406002.6678350661},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1820457.0410671837},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1672420.3727276658},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1908799.0210600658},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1853433.5788110921},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3077541.4984254022},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3296965.4423753256},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3139409.8668210739},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1978737.1766377813},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1658834.8724211941},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1653925.9783104558},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2033604.4838755175},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2274122.1813012897},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1809371.2728171027},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1661769.3404873919},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1898628.0098306208},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1841559.8515432361},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3065948.5381638799},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3285988.3581276969},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3131466.8776418902},{"$f":"IF($D7=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1969634.8914324453},null,{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":720897.75623966067},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":764901.94781553408},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1184947.7440456985},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1138718.0235607938},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1014181.0532040233},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":613153.61291541567},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462150.87769444432},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":393439.55315343238},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":538413.21166666632},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1493963.0543672475},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2334542.6744086025},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1052309.1729166666},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721116.13439665479},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":766630.45509708743},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1198055.4742069892},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1147564.1774855254},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":955541.01822916733},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":614480.71334610204},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":462843.34206944436},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":394525.15012923907},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540376.08749999991},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1500606.680926386},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2344102.9015818867},{"$f":"IF($D7=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B7,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1055705.8260416675}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3243.7562500000049},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212107.47512499982},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105410.45307692292},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24795.470100000042},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10742.001923076827},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14714.395673076879},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23477.191300000002},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":214628.93173076923},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":284980.793611111},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66466.480468749971},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19104.948657407367},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1712.2875000000226},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213316.82644999999},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108316.0421153846},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1505.9205989584411},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10585.407259615396},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14348.735817307688},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23052.244000000013},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213853.05307692301},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":233948.49894230781},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102637.56374999987},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145625.45004032244},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175316.83252427191},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449633.14045698917},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":325930.84037634387},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":298287.59912356321},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184483.13313593532},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95704.144888888855},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96519.311827956946},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111124.84361111108},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363753.85301075276},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":525644.63564516115},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293957.00520833314},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143680.81021505373},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173819.18689320394},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":450786.15623655915},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":328791.44935483875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":278457.3968154763},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184334.10726783311},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95329.932944444445},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96167.889247311803},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110736.67116666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363012.5566666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":524951.87330645171},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293089.10208333324},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101199.28447115365},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164383.75625000001},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":407494.35512499989},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315175.29307692288},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":295848.54010000004},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164780.30192307683},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88761.705649038428},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86043.495673076875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82720.911299999992},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315569.41173076926},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":447917.69361111097},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":222972.73046874997},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123655.28865740736},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162852.28750000001},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":408703.70645000006},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":318080.88211538456},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":272558.99059895839},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164623.70725961539},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88376.135913461534},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85677.835817307699},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82295.964000000007},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":314793.53307692305},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396885.3989423078},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":259143.81374999988},null,{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":578361.91904710548},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":834765.59483124467},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":625893.05611934722},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1137867.1636688286},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":634180.21130629489},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":543112.07425191416},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":483870.23591549403},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":655029.42577662645},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":868394.2365898639},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":911876.89457077696},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":822756.01256032393},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":748941.46089516184},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":561651.75367014564},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":516638.4626547033},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":770651.09038490348},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":794425.71592122864},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":630892.52023212879},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":539824.38317774795},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":480582.54484132782},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":651750.79170266469},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":865106.5455156978},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":908589.20349661098},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":819468.32148615783},{"$f":"IF($D8=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":745653.76982099575},null,{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145625.45004032244},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175316.83252427191},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":449633.14045698917},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":325930.84037634387},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":298287.59912356321},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184483.13313593532},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95704.144888888855},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96519.311827956946},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111124.84361111108},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363753.85301075276},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":525644.63564516115},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293957.00520833314},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143680.81021505373},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173819.18689320394},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":450786.15623655915},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":328791.44935483875},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":278457.3968154763},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184334.10726783311},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95329.932944444445},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96167.889247311803},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110736.67116666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":363012.5566666667},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":524951.87330645171},{"$f":"IF($D8=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B8,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":293089.10208333324}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118786.50533653845},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46937.05624999998},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113852.45852499997},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65414.709615384636},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33997.683024999918},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57746.88778846155},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":123411.90906250002},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49236.018870192311},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7928.1785999999665},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179456.64692307689},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":366830.29736111115},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":130641.380859375},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146162.55749999988},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50996.465625000026},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120069.2012},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70579.709038461486},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31144.921145833374},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61279.105817307725},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125462.05129807681},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51130.61358173081},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9691.7259000001177},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":185245.78365384642},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311895.04701923096},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":180512.01374999993},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":277009.65642473113},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133635.1820388349},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":244169.36759408604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163365.83725806454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175196.15339080454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155531.07133243611},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198729.5046666667},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154928.58299731181},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96088.291611111068},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286190.78709677432},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":483160.36435483873},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":390537.36979166657},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":282045.07196236553},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137797.63349514562},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250671.31043010758},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":168629.54602150529},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175212.87705357149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159228.01227456264},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":200834.9175416666},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156846.61061827964},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97932.353222222286},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292056.68247311842},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":490706.22491935495},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396596.96666666656},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":240727.33533653847},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120979.55624999998},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":202628.15852499995},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149110.34961538465},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164228.6330249999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137314.92778846156},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":190504.25906250003},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148049.2188701923},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66477.378599999967},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":257058.56692307684},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":440722.99736111111},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319647.380859375},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":268103.3874999999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125038.96562500001},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208844.90119999999},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154275.34903846149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161375.87114583337},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140847.14581730773},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":192554.40129807682},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149943.81358173082},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68240.925900000118},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":262847.7036538464},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":385787.74701923097},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":369518.01374999993},null,{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":371237.38137464074},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":399024.25800147717},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":294606.10264593706},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":544416.28228133533},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":313915.62708153523},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272371.16714434535},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":537116.34011665802},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":863929.13548913691},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1113630.6311220836},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1123629.5593476465},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1023622.1630916075},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":832437.94577873591},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":404349.77412161406},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":312656.70405313559},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":401351.90705398598},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":365105.79223631998},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":316098.36413077504},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":274137.28218418668},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":538809.99915486481},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":866039.41653674212},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1116537.9281876681},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1126708.9394171133},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1026520.403156988},{"$f":"IF($D9=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":835281.84384289058},null,{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":277009.65642473113},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133635.1820388349},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":244169.36759408604},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163365.83725806454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175196.15339080454},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155531.07133243611},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198729.5046666667},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154928.58299731181},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96088.291611111068},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286190.78709677432},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":483160.36435483873},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":390537.36979166657},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":282045.07196236553},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137797.63349514562},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250671.31043010758},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":168629.54602150529},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":175212.87705357149},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159228.01227456264},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":200834.9175416666},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156846.61061827964},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97932.353222222286},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292056.68247311842},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":490706.22491935495},{"$f":"IF($D9=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B9,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":396596.96666666656}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2342.7973798077051},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29435.918750000008},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30532.781824999965},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26123.305576923016},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24160.437099999988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7812.0599000000038},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.185384615375},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56267.390277777828},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16290.615234375018},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5131.1816203703929},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29435.918749999983},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30532.781825000013},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26123.305576923056},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23359.630156250048},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26023.710432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7229.4724759615692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11826.79375000001},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7812.0598999999893},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24484.185384615332},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52242.71567307692},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20020.400624999984},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.407688172083},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135925},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881717},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122784.35356321842},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222259},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096768},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777779},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.62291666666},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.42162634409},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881726},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122495.35635416674},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222245},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096776},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777764},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870915},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.60520833332},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63297.657379807701},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79590.918750000012},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124731.43182499998},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85060.385576923029},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93063.157099999982},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19005.859899999999},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60023.545384615383},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85451.510277777823},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66449.115234375015},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66086.041620370394},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79590.918749999983},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124731.43182500002},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85060.385576923058},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92262.350156250046},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66188.730432692333},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35922.582475961572},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30537.943750000009},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19005.859899999989},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60023.54538461534},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81426.835673076916},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70178.90062499998},null,{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":201762.79355151072},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":294107.96763469977},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":219342.43094808486},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":203230.02758460963},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271954.54513494694},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":251775.54867973452},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":217259.32090109255},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179301.43304481113},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":195921.02841972795},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":191021.19130919391},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179636.54205237076},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":161114.97663454793},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":211091.50376195446},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":204615.7486158697},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271175.6431173759},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":239820.30841003958},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271999.83013596851},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":251820.83368075607},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":217304.6059021141},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179346.71804583271},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":195966.31342074953},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":191066.47631021545},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":179681.82705339231},{"$f":"IF($D10=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":161160.26163556948},null,{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.407688172083},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135925},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881717},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122784.35356321842},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222259},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096768},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777779},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870988},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.62291666666},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93712.42162634409},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102774.16262135921},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":165090.20526881726},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119820.27510752685},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":122495.35635416674},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88772.138519515487},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47939.128097222245},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41145.254637096776},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30218.517777777764},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96251.345483870915},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":125205.88443548389},{"$f":"IF($D10=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B10,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107905.60520833332}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9475.8343750000167},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17755.742549999999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42596.477974999914},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13082.349375000033},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6880.0264423076924},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19805.401799999971},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34458.78076923074},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85919.221111111125},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65600.576171874971},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8610.6125000000011},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15872.97465000006},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41054.332395833306},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12187.292451923093},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6468.5048076922958},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19659.727199999979},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33880.363653846216},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82580.381826923011},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67453.301250000019},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65948.056814516138},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83886.844660194198},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128543.49607526879},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75104.736021505349},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145033.57777298844},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70409.558923283999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32960.141375000007},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32755.502419354834},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48165.145222222207},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147145.39215053755},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212028.65814516129},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155322.19999999998},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65553.913185483863},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83542.050970873781},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126961.20841397856},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73757.953440860205},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143979.99543154761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69658.542799461662},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32534.676791666661},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32420.867338709682},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48094.733999999989},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146844.62612903232},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211728.48967741925},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155107.62812499999},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36391.570625},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59237.08437500002},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83058.772549999994},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40856.637500000004},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113444.73797499991},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49003.029375000035},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20706.884903846152},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21613.526442307695},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36846.36179999997},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106443.50076923074},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":164738.10111111111},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":115720.82617187497},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37154.725810185191},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58371.862500000003},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81176.004650000061},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39272.173461538448},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111902.59239583332},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48107.972451923095},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20198.276177884611},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21202.004807692298},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36700.687199999978},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":105865.08365384622},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161399.261826923},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":117573.55125000003},null,{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":182109.10310814856},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282406.32337072561},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":228634.91315771136},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":303119.6828379925},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282795.77437951113},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":242700.43447501151},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194725.50439275845},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":201119.74653700442},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":265542.18899029231},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":270713.73610695585},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":284136.21040974971},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":219378.65894890213},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":190840.05130510763},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":233081.90025802969},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283619.96139810374},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":265243.30798354995},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282487.83637256443},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":242320.04046643034},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":194191.14138070389},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":202541.69556908173},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":267190.56302747753},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272298.71114271082},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":285666.84344427875},{"$f":"IF($D11=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":220900.23498322692},null,{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65948.056814516138},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83886.844660194198},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128543.49607526879},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75104.736021505349},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145033.57777298844},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70409.558923283999},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32960.141375000007},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32755.502419354834},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48165.145222222207},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147145.39215053755},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212028.65814516129},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155322.19999999998},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65553.913185483863},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83542.050970873781},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126961.20841397856},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73757.953440860205},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143979.99543154761},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69658.542799461662},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32534.676791666661},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32420.867338709682},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48094.733999999989},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146844.62612903232},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":211728.48967741925},{"$f":"IF($D11=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B11,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":155107.62812499999}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60799.185360577168},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":395667.80312500015},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":523390.02722500003},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":271520.76298076945},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":330413.73604999983},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129408.55499999998},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82266.750600961634},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112231.07463942315},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116652.00600000011},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":340509.50096153852},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":469833.94986111141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":301767.76367187517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110808.25092592581},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":408037.10937499988},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":542279.56802500004},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":287415.25173076941},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":323133.63763020822},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140272.9348557691},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88551.642716346236},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118012.03257211547},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121894.51650000001},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":357907.11115384632},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431266.45355769258},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":365139.02625000023},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":665543.12939516141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":978702.39077669906},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1399815.5442741937},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":915292.85473118292},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1102346.8931465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":544348.03243606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":305058.13701388892},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247397.5255376345},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213021.78083333341},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":608947.53935483878},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":763604.29024193576},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":702085.58541666681},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":681450.38881720416},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":991789.12621359213},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1420340.9564919358},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":931909.27801075287},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1103517.7177976188},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556017.12403768499},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311672.25006944453},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253456.71404569902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218814.57233333337},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":627477.22021505388},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":787426.21209677414},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721121.03437500016},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":570059.51536057715},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":925384.05312500009},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1223218.3772249999},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":841065.20298076945},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1043006.0160499997},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":477185.35499999998},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":279920.06060096162},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":227784.37463942316},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":174848.12600000013},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":519269.34096153855},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":649150.00986111152},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":575956.51367187523},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":620068.58092592575},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":937753.359375},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1242107.918025},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":856959.69173076935},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1035725.9176302082},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":488049.73485576914},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":286204.95271634619},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":233565.33257211547},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":180090.63650000002},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":536666.95115384634},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":610582.51355769252},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":639327.77625000011},null,{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":591603.25334581302},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1758778.869675803},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1042850.1745253669},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2105734.4335026774},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1032498.0232918356},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1116184.7051797002},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":906017.01543858566},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":713003.28408444254},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":809777.33126754139},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":952180.54547997599},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":981117.66113276023},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":848197.12613424298},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":651868.53270532086},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":973844.88996869582},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1152621.0170016568},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1519284.6132731189},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1056091.5088240746},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1122968.3983327316},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":912474.6565842618},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":715656.98514430679},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":815238.70239074295},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":957949.85461012414},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":988073.4372896736},{"$f":"IF($D12=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":855886.51930770581},null,{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":665543.12939516141},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":978702.39077669906},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1399815.5442741937},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":915292.85473118292},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1102346.8931465517},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":544348.03243606992},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":305058.13701388892},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":247397.5255376345},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":213021.78083333341},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":608947.53935483878},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":763604.29024193576},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":702085.58541666681},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":681450.38881720416},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":991789.12621359213},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1420340.9564919358},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":931909.27801075287},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1103517.7177976188},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":556017.12403768499},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":311672.25006944453},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253456.71404569902},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218814.57233333337},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":627477.22021505388},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":787426.21209677414},{"$f":"IF($D12=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B12,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":721121.03437500016}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68653.484375000218},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":153816.58727500011},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66750.270576922776},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151838.49432499986},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177666.16153846134},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98192.29177884612},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41527.80276442309},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51617.715799999954},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36623.569038461479},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":96398.73242187468},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66836.503125000076},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":150505.44112500004},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64206.987692307448},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148983.89825520833},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176014.5998076924},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97295.440408653754},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40848.19387019227},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50957.058499999919},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34509.772307692227},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":95542.507499999963},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":360995.97978494631},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":494290.20631067967},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":732889.30384408589},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551461.26564516115},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":754503.41211206908},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":486752.2778196499},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":275161.77133333322},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":167633.42883064513},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103876.07133333327},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133927.72892473114},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226589.76346774161},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":383606.62916666636},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359046.16889784957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":492549.46601941757},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":729736.89470430126},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549030.19166666665},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":752219.59680059517},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":485168.29211305518},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274297.37373611104},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166982.02392473113},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103241.84761111102},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131899.10075268807},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":223944.12024193528},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":381453.73854166659},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":285792.48862980754},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":433432.23437500023},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":606532.48727500008},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461868.27057692281},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":671800.45432499994},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":432936.16153846134},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":249308.45177884612},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":145160.00276442309},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82847.835799999957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66086.689038461467},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132822.79013888884},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":308227.23242187471},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":285172.38349537033},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431615.2531250001},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":603221.34112500015},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":459324.98769230745},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":668945.85825520835},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":431284.5998076924},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":248411.60040865376},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144480.39387019226},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":82187.178499999922},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63972.892307692229},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128371.86822115368},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":307371.00749999995},null,{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1358278.3206410226},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1970703.6174565544},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1616285.0854613252},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1788793.7683529006},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2106404.6515177963},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1872797.4452479163},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1565665.5113194124},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1291310.8611303223},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1203131.9071411178},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1254430.7562983541},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1289970.4251000837},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1314523.9526539801},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1562051.7682378909},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1745148.0843683099},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1969671.1194332626},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2104484.5674744816},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2106404.6515177963},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1872797.4452479163},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1565665.5113194124},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1291310.8611303223},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1203131.9071411178},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1254430.7562983541},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1289970.4251000837},{"$f":"IF($D13=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1314523.9526539801},null,{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":360995.97978494631},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":494290.20631067967},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":732889.30384408589},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":551461.26564516115},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":754503.41211206908},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":486752.2778196499},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":275161.77133333322},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":167633.42883064513},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103876.07133333327},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133927.72892473114},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226589.76346774161},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":383606.62916666636},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":359046.16889784957},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":492549.46601941757},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":729736.89470430126},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549030.19166666665},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":752219.59680059517},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":485168.29211305518},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274297.37373611104},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166982.02392473113},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":103241.84761111102},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131899.10075268807},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":223944.12024193528},{"$f":"IF($D13=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B13,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":381453.73854166659}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":901.2427403846151},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":643.50375000000099},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":589.44083333333367},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":902.50206018518566},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2937.4982000000009},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1883.1373076923082},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":642.59291666666775},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":540.67197115384647},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321.02019230769184},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":574.71850961538428},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2923.7592959770118},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.4853225806446},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2921.9858630952385},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.5062096774186},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2726.3627403846149},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2873.2237500000006},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1537.3808333333336},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1070.4687499999995},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2727.6220601851855},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2208.6093750000005},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5227.1882000000014},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3856.0173076923079},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2872.3129166666677},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1957.9919711538464},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1071.1122355769232},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":679.40949519230765},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":356.17430000000013},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":985.42019230769188},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1522.6585096153842},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1078.4268750000001},null,{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3776.7690851990824},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8740.0051971633438},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4963.2361119642628},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":8586.0361936900008},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7245.6001634514778},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6149.7031387294419},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4836.4381091038613},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4302.0750970493145},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4437.9301001140302},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4709.6401062434607},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4637.1841046089457},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4039.4220911241987},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4619.0701042003166},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6638.7811497624161},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9718.1612192292941},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":9899.3012233155805},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7299.9421646773635},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6204.0451399553276},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4890.7801103297479},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4347.3600980708861},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4492.2721013399159},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4773.0391076736614},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4691.5261058348315},{"$f":"IF($D14=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4093.7640923500849},null,{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2923.7592959770118},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.4853225806446},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2893.1881854838707},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2270.4247572815543},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5378.4966397849466},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3883.357150537634},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2921.9858630952385},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1989.9173620457609},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1111.0316944444444},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737.74744623655909},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":466.7047222222223},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1449.6649462365588},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2082.5062096774186},{"$f":"IF($D14=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B14,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1393.2562500000001}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18495.199500000017},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37812.7409722222},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6754.6524499999068},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3378.5100961538405},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18298.698593750029},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16592.183653846176},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6628.3555528846227},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17051.891900000002},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13829.102692307628},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37229.768221153856},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72292.520810587244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106797.31267241381},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221068.75144265234},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22581.826041666671},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72286.058025686958},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106638.12211309525},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221074.41952233249},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22568.544791666682},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47986.551802884598},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79878.079500000007},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":172140.50097222219},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48178.611921296244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47627.759375000023},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85340.56244999991},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58597.47009615384},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79681.578593750019},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56703.86365384618},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27232.285552884619},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48196.651899999997},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129144.78269230762},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171557.52822115386},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":174609.90693897629},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":250978.53266175484},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":249882.63563703283},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252844.27470384361},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":257979.59381968985},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":240925.26243496593},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":178613.10102928322},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":222593.89402143369},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":292242.22559261101},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":324666.28632405639},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":303998.21185781102},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":266538.45901276689},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":203420.22458890019},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252934.84470588676},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272099.45713821589},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":283801.10140219005},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":257979.59381968985},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":240925.26243496593},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":178613.10102928322},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":222593.89402143369},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":292242.22559261101},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":324666.28632405639},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":303998.21185781102},{"$f":"IF($D15=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":266538.45901276689},null,{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72292.520810587244},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106797.31267241381},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221068.75144265234},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22581.826041666671},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72286.058025686958},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69523.531553398061},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124661.69188172034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88888.663490488034},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106638.12211309525},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74378.754521171984},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37173.447167735038},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6015.9488316790621},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57766.108222222218},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":170108.54916459878},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":221074.41952233249},{"$f":"IF($D15=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B15,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22568.544791666682}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6617.5806009615335},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7988.0718749999969},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16637.811450000005},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14837.823269230765},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6082.8182499999994},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10158.870432692303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3874.5568028846083},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3239.8735576923077},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4969.3875999999937},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14279.837692307712},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24368.338750000014},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13925.822265625007},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6914.485555555566},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8242.2812500000018},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16944.074224999982},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14973.271153846174},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12817.332057291673},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10256.611586538476},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3925.3846634615365},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3272.6129807692359},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5002.4839999999958},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14386.931538461562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24410.35153846156},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14112.62437500001},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28947.381102150543},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31675.194174757278},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44787.984233870986},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38623.138548387105},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30003.666609195421},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23469.446164199191},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12364.622222222219},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8625.1541666666672},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9533.3378333333276},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29876.519032258093},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39382.495645161303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28794.564583333347},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29284.364287634413},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32018.313106796129},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45222.781290322593},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38810.259677419373},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37080.350297619043},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23596.340188425303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12433.342597222218},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8674.507930107533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9580.4474999999984},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30029.240107526897},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39556.255403225819},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28915.122916666678},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19994.880600961533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23370.571874999994},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31420.37145000001},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27900.023269230765},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21231.798249999996},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17908.410432692304},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9168.4068028846086},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5594.0735576923071},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6711.5075999999935},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20295.677692307712},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27414.178750000017},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17865.572265625004},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20291.785555555562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23624.78125},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31726.634224999983},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28035.471153846174},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27966.31205729167},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18006.151586538475},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9219.2346634615369},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5626.8129807692358},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6744.6039999999957},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20402.771538461562},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27456.19153846156},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18052.37437500001},null,{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98621.675224778912},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":120068.65170859529},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":110042.55248241931},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":156495.90653034759},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122604.61176580332},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":123283.88678112689},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104979.68936820759},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":93604.097111588781},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":96049.48716675365},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104300.41435288402},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99518.318245006041},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98032.970211498483},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98974.898232747189},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":125339.82582750625},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127649.36087960639},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":142149.61820671367},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":130384.57494130934},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":121825.70974823229},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103530.56933551731},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":91502.87306418785},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":94745.279137332385},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102081.44930282701},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":96339.311173291717},{"$f":"IF($D17=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95578.523156129304},null,{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28947.381102150543},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31675.194174757278},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44787.984233870986},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38623.138548387105},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30003.666609195421},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23469.446164199191},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12364.622222222219},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8625.1541666666672},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9533.3378333333276},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29876.519032258093},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39382.495645161303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28794.564583333347},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29284.364287634413},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32018.313106796129},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45222.781290322593},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38810.259677419373},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37080.350297619043},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23596.340188425303},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12433.342597222218},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8674.507930107533},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9580.4474999999984},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30029.240107526897},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39556.255403225819},{"$f":"IF($D17=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B17,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28915.122916666678}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26925.41540000002},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34913.399038461532},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20968.65850000002},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7155.4913942307594},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10677.45009615384},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9942.7197115384479},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13135.545999999991},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39051.968461538447},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":90215.815277777787},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24689.279296874985},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6401.2185648147988},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27997.284899999926},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34847.577307692263},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8155.1747135416445},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7185.0921634615152},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10746.285480769226},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10017.076562500013},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13292.317399999976},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39223.992307692279},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75718.239086538422},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38260.837500000045},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75286.255752688157},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67196.711165048546},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109467.28139784951},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98104.928548387121},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87611.723491379293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58189.755666218036},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32808.456944444435},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29720.681317204297},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44849.916944444434},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156999.47354838706},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":196636.60145161292},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108787.72812500001},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75976.404341397836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67846.067961165056},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110662.75283602145},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98168.657258064501},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77934.868630952376},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58330.525679676968},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32920.74513888888},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29835.390591397871},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45063.370833333327},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157351.95301075268},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":197293.9183870967},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109529.35312500004},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42539.509879807687},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47852.612499999996},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71460.555400000012},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77146.039038461531},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62415.218500000017},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38641.33139423075},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24738.270096153836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21934.919711538449},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33571.505999999994},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":128975.48846153845},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161171.4552777778},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70168.529296875},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54009.888564814792},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48431.51249999999},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72532.424899999925},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77080.217307692263},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49601.734713541642},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38670.932163461512},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24807.105480769224},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22009.276562500017},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33728.277399999977},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129147.51230769226},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":146673.87908653842},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83740.087500000038},null,{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":247917.2665926966},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":289941.74754071515},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271646.60712800018},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":415200.06036638259},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":299596.50975851429},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":272896.4731561956},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":241405.2834457946},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":228825.11016200198},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":264708.94497149542},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":294941.21165349666},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":301281.11179651675},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":271583.20812656998},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263857.58695228986},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":320382.32522741565},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":348359.39885854267},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":400636.40403784515},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":328062.6614006742},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":310863.41801268124},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282967.8573833931},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":256195.36477943993},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":295321.6056620779},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":323932.66930750693},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":332410.02149874513},{"$f":"IF($D26=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":297966.24972173764},null,{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75286.255752688157},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67196.711165048546},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109467.28139784951},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98104.928548387121},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87611.723491379293},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58189.755666218036},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32808.456944444435},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29720.681317204297},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44849.916944444434},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156999.47354838706},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":196636.60145161292},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108787.72812500001},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75976.404341397836},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67846.067961165056},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":110662.75283602145},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98168.657258064501},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77934.868630952376},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58330.525679676968},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32920.74513888888},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29835.390591397871},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45063.370833333327},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157351.95301075268},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":197293.9183870967},{"$f":"IF($D26=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B26,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109529.35312500004}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5482.4893750000037},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4769.5812500000011},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8543.6903500000026},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9333.2921153846219},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7297.5784500000091},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5637.2063942307695},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5220.9786298076924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2221.3052884615404},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1732.5073000000023},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6164.081346153841},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9817.2870833333254},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7397.0253906250018},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5700.7154629629586},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4804.778124999998},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8600.7317499999936},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9378.1895192307693},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7321.0506250000044},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5672.2657211538444},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5238.7199278846156},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2236.7159855769241},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1744.3316000000009},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6189.6932692307719},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9579.2519711538498},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7685.9549999999999},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22128.869153225805},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19605.655339805824},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31744.036545698924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26429.347849462367},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24026.888204022984},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17527.825518169579},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11659.796916666666},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8461.2079301075264},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6117.3481111111114},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17689.66623655914},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22961.728548387098},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24763.457291666673},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22176.830403225806},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19646.480582524269},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31811.076532258077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26482.032580645162},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24084.873065476193},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17567.402341857327},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11679.818055555557},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8478.9988575268835},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6131.8819444444443},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17724.168924731184},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23020.63016129033},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24812.119791666668},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18673.129375},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16783.331249999999},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26740.700349999999},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22547.252115384625},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20741.47845000001},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15276.50639423077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10519.258629807691},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7265.4552884615405},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4758.9073000000026},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13230.881346153839},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17214.327083333323},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19879.275390625},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18891.355462962958},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16818.528124999997},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26797.741749999997},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22592.14951923077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20764.950625000005},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15311.565721153844},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10536.999927884615},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7280.8659855769247},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4770.731600000001},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13256.493269230772},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16976.291971153849},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20168.205000000002},null,{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":27714.420625201903},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":57149.671289223523},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":38763.960874465403},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":62765.011415898422},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":53952.550217100565},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52693.627188700862},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":43247.175975601007},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34163.004770673717},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34199.23277149097},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35702.694805407154},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":32098.008724090047},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":30023.955677302059},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":38682.447872626573},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":47712.277076327977},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":58209.340313128305},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60663.787368497498},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":54052.177219348021},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":52793.254190948326},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":43328.68897743983},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34226.403772103913},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34262.631772921173},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":35766.093806837351},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":32152.35072531593},{"$f":"IF($D35=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":30087.354678732259},null,{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22128.869153225805},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19605.655339805824},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31744.036545698924},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26429.347849462367},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24026.888204022984},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17527.825518169579},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11659.796916666666},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8461.2079301075264},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6117.3481111111114},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17689.66623655914},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22961.728548387098},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24763.457291666673},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22176.830403225806},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19646.480582524269},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31811.076532258077},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26482.032580645162},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24084.873065476193},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17567.402341857327},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11679.818055555557},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8478.9988575268835},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6131.8819444444443},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17724.168924731184},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23020.63016129033},{"$f":"IF($D35=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B35,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24812.119791666668}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.6841640849161195E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1.4033219031261979E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":287637.49999492621},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":296813.17613900872},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":318827.10842811089},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":311896.08433184767},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":307474.56896009337},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":315786.03998210549},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":307968.50401063141},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232189.30722482011},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":300806.44577782624},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":277240.96385053138},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":280706.47589866299},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":286482.32931221509},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":280216.40504146513},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":289155.34722725349},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":310601.31643150287},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":303849.11390038393},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":310239.59129590751},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":307638.70805311145},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":300022.86579941545},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":226198.78479250782},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":293045.58985059254},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":270088.10124478507},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":273464.20251034538},{"$f":"IF($D44=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":279091.03795294475},null,{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3.6841640849161195E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1.4033219031261979E-11},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D44=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B44,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2211388.6514745089},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2364411.7353064637},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2451177.7823572862},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2424534.545592532},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2249975.4081682833},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2241044.0442126608},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2257570.2618667446},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2158102.1779450011},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2147444.8832391012},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2184745.4147097552},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2184745.4147097552},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2202507.572552918},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2380205.028138516},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2544909.8227096666},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2638299.5492619611},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2609622.3802482472},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2508228.1040926026},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2412124.2997055985},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2429912.1210956224},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2322850.6901110783},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2311379.8225055914},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2351527.8591247927},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2351527.8591247927},{"$f":"IF($D53=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2370645.971800602},null,{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D53=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B53,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49260.64091346151},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49673.618749999951},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":94775.223399999959},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126989.97461538458},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64781.235600000044},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50756.783365384676},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32391.734038461527},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5070.6795673076749},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32178.139800000004},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116345.9065384615},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133569.17777777766},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56355.398437500015},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65301.594328703686},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51712.521874999977},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":97858.070050000068},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":129769.9655769232},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54807.346458333253},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52575.911826923031},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33411.911923076914},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6036.3216346153531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32909.316100000011},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119348.39634615382},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":109424.94735576939},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78794.840624999997},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163326.64869933826},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161298.99271844659},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":296023.18643817207},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226031.64301902396},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232826.83977011495},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154689.91314887677},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74311.467587606821},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57566.016413358127},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92498.159944444444},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184733.3575351531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315586.28054659488},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173025.57500000001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166158.46199074073},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163514.64805825241},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":299653.22623655928},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":228981.91511579824},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226472.8855059522},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156769.95777875555},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75434.374143162378},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58633.928644540931},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93470.962166666664},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188048.40828784113},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319862.40517990082},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176268.74999999997},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132096.20091346151},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149817.36874999997},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":249965.32339999996},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212691.01461538457},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":218293.08560000005},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137533.34336538467},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68779.754038461528},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52032.229567307673},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73670.859800000006},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151462.46653846148},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":270647.51777777763},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121036.14843750001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":148137.15432870368},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":151856.27187499998},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253048.17005000007},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":215471.00557692317},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":208319.19645833323},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":139352.47182692305},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69799.931923076918},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52997.871634615352},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74402.036100000012},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154464.95634615383},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":246503.28735576937},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143475.59062499998},null,{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263114.91293553606},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":488797.24402664101},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":390103.11280022748},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":640338.97144522867},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":447171.2710876122},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":397720.04997205595},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":239765.96640881363},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":188639.20025545923},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":434183.5327946255},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":497845.18723075098},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":278194.81827571947},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":238688.18338450021},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":318489.41218471399},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":383256.02064576588},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":526238.88287127647},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":517562.2766755434},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":516040.70064121851},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":400437.15003335016},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":232810.19025190029},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186039.84119682101},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":431937.3967439555},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":495155.2581700696},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":275513.94621524244},{"$f":"IF($D62=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":236079.76732565774},null,{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163326.64869933826},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":161298.99271844659},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":296023.18643817207},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226031.64301902396},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232826.83977011495},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":154689.91314887677},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74311.467587606821},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57566.016413358127},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":92498.159944444444},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184733.3575351531},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":315586.28054659488},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":173025.57500000001},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":166158.46199074073},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":163514.64805825241},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":299653.22623655928},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":228981.91511579824},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":226472.8855059522},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":156769.95777875555},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75434.374143162378},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58633.928644540931},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":93470.962166666664},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":188048.40828784113},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":319862.40517990082},{"$f":"IF($D62=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B62,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":176268.74999999997}]
[null,10197,"Harney Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71753.096129807716},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28536.57187500002},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45647.112550000005},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5410.28048076921},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6574.6409250000206},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1386.4736538461473},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14425.049062499977},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1513.9989182692477},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36599.399799999948},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26200.590769230846},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65808.662500000093},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85472.580078124985},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36097.897986111144},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8143.5046614582398},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11892.239158653845},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34900.823099999965},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17075.747884615263},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60371.443124999998},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79743.950624999939},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116196.22633064519},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59864.490291262147},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87237.289784946232},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34704.901075268768},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46095.421925287381},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27917.023768506046},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60667.102611111099},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48754.122647849472},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59403.597555555527},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49078.913010752789},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76836.318548387106},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253710.74479166672},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80397.968844086019},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28108.325242718387},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26199.44271505377},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18224.298333333361},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47546.118065476134},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25170.04966352625},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58253.294055555561},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47038.102486559161},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57795.305222222232},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40134.030215053674},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68026.47532258062},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250106.37291666667},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":113077.5461298077},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60246.571875000023},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86995.432549999998},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35805.640480769209},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47343.540925000023},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28803.233653846146},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57878.919062499968},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44367.548918269247},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56321.439799999949},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39766.43076923085},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65808.662500000093},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":259484.58007812497},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77422.347986111141},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28338.16562499994},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25962.975674999987},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19872.27365384615},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48912.40466145824},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26069.4853846154},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55346.109158653839},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42684.345673076918},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54622.863099999966},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30641.587884615263},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60371.443124999998},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253755.95062499994},null,{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D71=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},null,{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":116196.22633064519},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59864.490291262147},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87237.289784946232},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34704.901075268768},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46095.421925287381},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27917.023768506046},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60667.102611111099},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48754.122647849472},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59403.597555555527},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49078.913010752789},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76836.318548387106},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":253710.74479166672},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80397.968844086019},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28108.325242718387},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26199.44271505377},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18224.298333333361},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47546.118065476134},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25170.04966352625},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58253.294055555561},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47038.102486559161},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57795.305222222232},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40134.030215053674},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68026.47532258062},{"$f":"IF($D71=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B71,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":250106.37291666667}]
[null,10209,"Inland P & L",{"$f":"+VLOOKUP($B75,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71971.638894230811},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":186076.2531249997},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":302887.82549999986},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":241096.14019230762},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":169469.56802499984},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":199027.53100961537},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162844.82992788465},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":91631.349879807662},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":104718.47430000005},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":411076.47615384607},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":464497.7944444443},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":260116.13671874959},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118018.37750000006},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":186116.3718749999},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":299096.88217500021},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":245234.9616346157},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159062.80989583331},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":199733.64490384626},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":162698.20331730763},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":91113.539062500116},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":104044.93540000005},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":409220.57000000012},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":385292.29745192308},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":318994.92750000022},null,{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":606714.24483870959},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":592427.81553398038},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":876137.84549731179},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":805410.33903225814},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":791811.06692528713},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":587476.48376850598},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":334577.19590277784},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198550.72654569882},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232015.26461111105},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737200.34731182782},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":947157.67379032262},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":596024.03749999963},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":605910.47227150551},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":592813.65291262127},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":873682.92217741942},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":810009.0633333337},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":791688.00571428565},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":588595.69049798127},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":334557.03324999992},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198183.97647849473},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":231697.70816666665},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":736222.30569892458},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":945845.17040322593},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":594525.54062500002},null,{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":502544.40889423079},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549280.0031249997},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":704855.62549999985},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":747042.30019230756},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737632.82802499982},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":535092.39100961538},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":318665.64992788463},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179819.04987980766},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":187354.71430000005},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":626885.67615384597},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":810356.03444444423},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":460558.88671874959},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":548591.14750000008},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":549320.12187499995},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":701064.6821750002},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":751181.1216346157},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":727226.06989583327},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":535798.5049038463},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":318519.02331730764},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179301.23906250013},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":186681.17540000004},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":625029.77},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":731150.53745192301},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":519437.67750000028},null,{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":935035.64409320883},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1640575.9600092962},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1438776.9384569686},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2658936.0059821969},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1390412.5573659299},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1183405.760696121},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1031384.0122667048},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":915816.68965965381},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1141381.2797481027},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1193123.9219153502},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1119354.6552512103},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":984378.18120631343},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1005707.4166874737},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1297958.699280289},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1618630.8485142428},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1740719.2112684001},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1493408.7636893927},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1282444.0579302986},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1128475.0544569548},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1012391.4828382577},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1238943.2859489769},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1290948.5811221497},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1216817.0344498367},{"$f":"IF($D75=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1081279.0263922727},null,{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":606714.24483870959},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":592427.81553398038},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":876137.84549731179},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":805410.33903225814},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":791811.06692528713},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":587476.48376850598},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":334577.19590277784},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198550.72654569882},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":232015.26461111105},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":737200.34731182782},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":947157.67379032262},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":596024.03749999963},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":605910.47227150551},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":592813.65291262127},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":873682.92217741942},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":810009.0633333337},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":791688.00571428565},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":588595.69049798127},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":334557.03324999992},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":198183.97647849473},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":231697.70816666665},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":736222.30569892458},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":945845.17040322593},{"$f":"IF($D75=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B75,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":594525.54062500002}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B82,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7153.0564903846662},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25766.51875000001},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45206.012475000054},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87231.155025000015},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10255.347692307718},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12591.731899038468},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4062.8788461538552},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1918.4659999999967},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20525.720384615379},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36673.932361111132},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7413.4937962962831},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25964.815624999999},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45405.824750000058},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87464.393255208342},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10393.643365384631},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12680.353197115399},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4105.7401442307755},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1804.6073999999994},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20159.864807692298},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35807.260528846149},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77268.91891129037},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87438.932038834973},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131661.53034946241},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70371.342204301109},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171005.45633620693},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64879.223418573391},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37177.821319444447},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.958198924742},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16120.57011111111},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56574.650430107511},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78907.002661290317},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66419},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77507.888870967712},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87731.225728155332},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132040.40975806452},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70488.382150537655},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171664.51436011904},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65080.307321668923},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37299.037194444449},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24241.50571236559},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16042.657555555554},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56339.837311827949},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78667.636532258082},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66217.921875},null,{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61605.926490384671},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71529.018750000003},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101350.28247500004},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48150.70673076922},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":152231.86502500001},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54245.607692307713},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31658.451899038468},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18970.178846153856},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10035.425999999998},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34393.560384615375},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52260.552361111135},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48342.521484374993},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61866.363796296282},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71727.315625000003},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101550.09475000006},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48136.531346153854},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":152465.10325520832},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54383.903365384627},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31747.073197115398},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19013.040144230774},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9921.5673999999981},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34027.704807692295},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51393.880528846152},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48303.661875000013},null,{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":130864.595952138},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":223273.16903675729},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":174147.99992855627},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":443919.8080142634},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":237365.86135467043},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":199516.65750084075},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":150373.37439223111},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":117559.86265200023},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":114670.67958682394},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":147031.34131683913},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":138146.42411640671},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":101103.29328076105},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":147230.59532133403},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":215094.69785226145},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":263676.44694820355},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":261783.53390550188},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":239331.23039900663},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":200223.10351677725},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":151913.06442696453},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":117632.31865363473},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":114797.47758968435},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":147321.16532337718},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":139251.37814133309},{"$f":"IF($D82=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":101121.40728116967},null,{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77268.91891129037},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87438.932038834973},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131661.53034946241},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70371.342204301109},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171005.45633620693},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64879.223418573391},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37177.821319444447},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24167.958198924742},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16120.57011111111},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56574.650430107511},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78907.002661290317},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66419},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":77507.888870967712},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87731.225728155332},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":132040.40975806452},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70488.382150537655},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":171664.51436011904},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65080.307321668923},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37299.037194444449},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24241.50571236559},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16042.657555555554},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56339.837311827949},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78667.636532258082},{"$f":"IF($D82=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B82,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66217.921875}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B91,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27307.176418269213},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6249.25},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24921.233674999974},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21419.058269230765},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16054.776425000007},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14069.212644230765},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2878.637427884617},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4847.7514423076873},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8193.7160999999978},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28402.37403846153},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50126.572222222203},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33581.441406249971},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30704.417777777773},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7167.0156250000091},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26501.488000000019},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":22978.037884615387},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16696.343515625009},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14614.134230769234},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3101.6602403846155},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5046.7516826923074},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8383.6614999999947},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29013.749807692304},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43641.736586538471},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39122.514375000006},null,{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52726.000174731169},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25873.167475728151},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49127.496061827951},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43123.530645161278},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39139.481982758625},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31280.387160161499},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20535.135791666664},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16078.453763440855},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16339.811666666666},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50052.051182795687},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70654.928467741891},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56853.684374999975},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53250.549341397847},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26900.279126213602},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50932.932392473136},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44671.290322580644},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40234.143244047627},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31836.36},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20759.989055555554},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16280.514314516129},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16532.906333333329},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50670.095806451602},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71449.974919354834},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57500.90625},null,{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46045.766418269217},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25613},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43225.363674999979},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40876.858269230761},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38636.156425000001},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30787.492644230762},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19677.197427884614},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14217.151442307686},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13648.996099999997},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42644.694038461537},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61299.832222222198},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49467.941406249978},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49443.00777777777},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26530.765625000011},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44805.618000000024},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42435.837884615379},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39277.723515625003},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31332.414230769231},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19900.220240384613},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14416.151682692307},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13838.941499999994},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43256.069807692307},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54814.996586538473},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":55009.014375000006},null,{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":37749.576851582191},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":45774.079032604714},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34479.99977782472},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":84239.158900327748},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":63045.778422232157},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":54803.908236306117},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":50692.030143547396},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":64404.328452879308},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102081.44930282699},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106782.03240886614},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109100.62446117062},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95460.782153473207},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":61261.549381982237},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":46960.546059369888},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":61469.860386681459},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":74086.261671291359},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":64513.012455331089},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":54966.934239983762},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":50601.460141504256},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":64404.328452879323},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102280.70330732191},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106926.94441213517},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":109245.53646443965},{"$f":"IF($D91=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":95605.694156742233},null,{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":52726.000174731169},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25873.167475728151},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49127.496061827951},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43123.530645161278},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39139.481982758625},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31280.387160161499},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20535.135791666664},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16078.453763440855},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16339.811666666666},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50052.051182795687},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70654.928467741891},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":56853.684374999975},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53250.549341397847},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26900.279126213602},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50932.932392473136},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44671.290322580644},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":40234.143244047627},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31836.36},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20759.989055555554},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16280.514314516129},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16532.906333333329},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50670.095806451602},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71449.974919354834},{"$f":"IF($D91=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B91,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57500.90625}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B100,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3040.3625000000034},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46560.042750000008},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":34492.515192307685},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23345.714899999981},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4435.6759374999956},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8717.4411057692323},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7102.8637999999992},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18504.469230769209},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30201.162638888902},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28745.472656249996},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3609.9000000000156},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":47430.325800000006},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35208.528461538495},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21295.937994791653},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4689.9749759615352},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8962.2176682692407},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7349.6706000000013},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19269.545576923083},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24724.999182692311},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35723.555625000001},null,{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44146.651075268797},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58639.757281553393},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106607.2385887097},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85570.63946236558},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80911.696307471255},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38946.281507402404},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21183.743166666656},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21035.820564516125},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14637.375444444444},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43570.010860215058},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58350.068225806441},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64415.372916666682},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44734.67467741936},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59230.169902912647},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107515.7788844086},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86306.914408602155},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80099.285133928555},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39399.840726783303},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21445.685374999997},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21288.551545698927},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14898.391666666666},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44359.221290322588},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59350.852580645158},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65288.553125000006},null,{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":30234.158774038464},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48715.362499999996},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84199.332750000016},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73375.595192307679},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71579.804899999988},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27825.290913461529},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17947.175937499993},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18043.391105769235},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9896.4637999999995},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35440.629230769213},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46968.822638888902},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46047.22265625},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36139.546018518515},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49284.900000000016},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85069.615800000014},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74091.608461538504},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69530.027994791657},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28255.784278846153},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18201.474975961533},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18288.167668269241},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10143.270600000002},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":36205.705576923079},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41492.65918269231},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53025.305625000001},null,{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":134396.82603182059},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":196047.82642258835},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":169311.56181945238},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":259972.13386463901},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":207758.52768676681},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":169619.49982639911},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":137675.4601057824},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104961.57536779897},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108140.58243951329},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":126453.8368526369},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":126299.86784916357},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":106718.63340743595},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":124633.37981156971},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":200992.94853414397},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":224024.90005371536},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":215493.20586125125},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":208591.7717055637},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":170380.2878435615},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":138372.84912151459},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":105568.39438148803},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":108901.37045667569},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127341.42287265972},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":127160.28286857343},{"$f":"IF($D100=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":107397.90842275953},null,{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44146.651075268797},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58639.757281553393},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":106607.2385887097},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85570.63946236558},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80911.696307471255},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38946.281507402404},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21183.743166666656},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21035.820564516125},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14637.375444444444},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43570.010860215058},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58350.068225806441},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64415.372916666682},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44734.67467741936},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59230.169902912647},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107515.7788844086},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86306.914408602155},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":80099.285133928555},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39399.840726783303},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21445.685374999997},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21288.551545698927},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14898.391666666666},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44359.221290322588},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59350.852580645158},{"$f":"IF($D100=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B100,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65288.553125000006}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B109,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":330044.11012228264},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":508780.01529524283},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1090815.4160760085},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":603754.75111086387},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":333047.73639155889},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":374934.63627618883},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58468.727609769187},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31428.983485608594},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230680.78207968071},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160741.34794335294},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":833808.99504374736},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149462.75201720867},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":505117.64462038898},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1082963.3576786343},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599408.72015682317},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":389158.28073249722},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372235.72992058162},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58047.849927947216},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31202.74702977718},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":229020.26376893269},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":349857.83878526243},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":529796.45172000094},null,{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4232804.5009088088},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6988360.2310004495},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7098413.1480240794},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7407407.8765904186},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6548148.5629059328},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6666667.0889313789},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3227513.4319429686},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1058201.1252272064},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2539682.7005452872},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2904174.1992346575},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5330688.1683320357},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":4046693.2924082312},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6938055.6498339064},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7047316.3687289292},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":7354086.8487034151},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6771888.3065143917},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":6618678.1638330678},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":3204280.6983636264},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1050583.8355290617},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2521401.2052697376},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":2994163.9312578198},{"$f":"IF($D109=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":5080623.4286185298},null,{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":330044.11012228264},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":508780.01529524283},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1090815.4160760085},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":603754.75111086387},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":333047.73639155889},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":374934.63627618883},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58468.727609769187},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31428.983485608594},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230680.78207968071},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":160741.34794335294},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":833808.99504374736},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149462.75201720867},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":505117.64462038898},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1082963.3576786343},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":599408.72015682317},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":389158.28073249722},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372235.72992058162},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58047.849927947216},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31202.74702977718},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":229020.26376893269},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":349857.83878526243},{"$f":"IF($D109=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B109,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":529796.45172000094}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B118,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":575.53500000000224},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2282.6125000000011},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10197.556200000005},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11547.779038461538},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8029.5059000000001},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4471.1082692307691},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2927.931826923078},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1237.5084134615379},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1471.7325000000005},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5684.4530769230751},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7307.7929166666645},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6987.5312500000009},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1297.162175925926},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2351.4968749999971},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10370.4211},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11713.479903846153},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7826.1930989583407},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4539.9263942307698},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2953.755745192309},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1236.5778846153846},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":1467.4256999999991},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5704.3153846153837},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6321.1938461538475},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7774.8225000000011},null,{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12848.193051075266},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13727.694174757286},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20763.624637096778},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21355.659623655913},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20057.303793103449},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12937.549825033646},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7146.9989861111117},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3422.2343413978492},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3620.9399444444448},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11837.117311827953},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15684.204516129026},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11940.357291666667},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12886.007311827956},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13800.740291262133},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20946.351344086019},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21525.267741935484},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20047.604315476194},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13010.950013458947},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.061805555556},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3424.7880376344087},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3622.2386666666666},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11869.087096774194},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15709.791209677418},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11957.357291666667},null,{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10893.685000000001},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12721.362500000001},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17280.866200000004},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20035.499038461538},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19101.5959},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11824.408269230769},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6733.3018269230779},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2939.9584134615384},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2818.0925000000007},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9803.7330769230757},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13244.072916666664},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9422.7812500000018},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11615.312175925927},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12790.246874999997},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17453.731100000001},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20201.199903846151},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18898.283098958338},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11893.226394230769},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6759.1257451923084},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2939.0278846153842},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2813.785699999999},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9823.5953846153843},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12257.473846153847},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10210.0725},null,{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":15161.418342022216},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":28393.695640525475},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":25513.569575553516},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":54550.31223058531},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34652.082781706689},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":26600.409600071234},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20351.079459094337},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":14699.511331602185},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18095.886408220063},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20441.64946113748},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19391.037437437015},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18313.254413123606},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":16891.305381046255},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":25912.077584543349},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34896.621787223179},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":40167.795906134124},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":34652.082781706689},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":26600.409600071234},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20351.079459094337},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":14699.511331602185},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18095.886408220063},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":20441.64946113748},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":19391.037437437015},{"$f":"IF($D118=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":18313.254413123606},null,{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12848.193051075266},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13727.694174757286},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20763.624637096778},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21355.659623655913},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20057.303793103449},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12937.549825033646},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7146.9989861111117},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3422.2343413978492},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3620.9399444444448},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11837.117311827953},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15684.204516129026},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11940.357291666667},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12886.007311827956},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13800.740291262133},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20946.351344086019},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21525.267741935484},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20047.604315476194},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13010.950013458947},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":7175.061805555556},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3424.7880376344087},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3622.2386666666666},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11869.087096774194},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15709.791209677418},{"$f":"IF($D118=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B118,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11957.357291666667}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B127,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25101.532259615382},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3943.7781250000048},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18491.111730769189},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10398.228174999967},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8781.1158173076619},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15062.638942307702},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14887.369591346151},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9749.1111000000019},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":37471.434038461608},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74302.891249999928},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58273.908203125015},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33260.57476851852},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4473.7656249999918},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":19185.236538461519},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8250.3283333333002},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9254.4167307692369},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15336.617403846143},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15352.178245192301},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":10036.764599999999},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38262.412692307662},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57153.654519230709},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72180.523124999963},null,{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73383.137741935483},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49644.199029126241},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75530.344395161243},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64751.370430107512},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74899.536738505674},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48705.388829071315},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26659.438513888883},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46057.568077956988},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35197.2745},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85862.220752688241},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147626.11499999996},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131975.78125},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74163.884448924728},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50188.313106796108},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76353.127499999944},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65452.0365591398},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74209.609092261904},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49225.784576043072},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26946.022597222207},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46529.322311827964},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35563.438722222221},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86770.558817204306},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149139.36427419356},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133328.4145833333},null,{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":61043.952259615384},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48096.278125000004},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59082.50464999993},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64170.871730769191},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73147.358174999972},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":43642.615817307662},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25322.518942307699},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45361.619591346156},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26906.471100000002},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73445.674038461613},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":137799.33124999993},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112920.408203125},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69202.994768518518},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48626.265624999993},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":59750.665649999995},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64864.996538461528},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70999.458333333299},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44115.916730769233},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25596.497403846141},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45826.428245192306},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27194.124599999996},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74236.65269230766},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120650.09451923071},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":126827.02312499996},null,{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":104979.68936820759},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":187425.56222808111},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144585.95126167423},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":324231.5503142493},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":213890.11682508761},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":186094.18319804687},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":146533.20630560184},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":212576.85179546199},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":279508.08330534503},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":334067.45253613469},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":265650.87299274409},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":219903.96496075235},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":163415.45468644376},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":199797.42450717452},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":256421.78978454776},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":253514.49271896287},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":222213.50001285246},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":193846.97537293995},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":153271.61445761169},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":215375.46485859517},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":282487.83637256443},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":337391.37161111803},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":268639.68306016776},{"$f":"IF($D127=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":223064.85803205802},null,{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73383.137741935483},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49644.199029126241},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":75530.344395161243},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64751.370430107512},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74899.536738505674},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":48705.388829071315},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26659.438513888883},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46057.568077956988},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35197.2745},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":85862.220752688241},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":147626.11499999996},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":131975.78125},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74163.884448924728},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50188.313106796108},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":76353.127499999944},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65452.0365591398},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74209.609092261904},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":49225.784576043072},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26946.022597222207},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46529.322311827964},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35563.438722222221},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":86770.558817204306},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":149139.36427419356},{"$f":"IF($D127=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B127,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":133328.4145833333}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B129,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28936.936586538464},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26194.043750000019},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":54093.223275000004},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":39089.639326923068},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42219.584249999971},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26706.488076923069},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6175.537139423087},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5806.2721153846069},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12789.624600000001},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":27890.077499999992},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44949.414027777799},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33116.033203125},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29070.110578703683},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26499.528125000012},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":53803.89884999999},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":38890.297980769232},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":51935.944374999992},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":26854.49192307693},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":6279.8231730769203},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5869.1587740384612},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12844.545999999998},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28095.292307692311},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45782.595721153863},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32909.726250000007},null,{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79045.492258064522},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73154.514563106801},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114349.79012096774},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108069.87537634412},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124507.03777298848},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65502.237900403787},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31147.797611111117},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21807.711088709668},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28135.70683333333},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81084.077419354828},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118709.24540322581},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87190.998958333352},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79636.038669354821},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73473.847087378628},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114043.63784946233},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107859.29672043012},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134243.4798660714},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65654.248183041724},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31259.895069444432},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21880.881653225806},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28199.823833333325},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81337.789892473127},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119106.35088709676},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87563.670833333337},null,{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74399.016586538462},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69979.043750000012},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108095.09327500001},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":102059.19932692306},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":120839.07424999996},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63800.648076923077},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29007.757139423084},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18829.422115384608},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24107.584600000002},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":64891.117499999993},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":99556.974027777804},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78404.033203125},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":74532.190578703696},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":70284.528125000012},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107805.76884999999},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":101859.85798076923},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":130555.43437499998},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":63948.651923076941},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":29112.04317307692},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18892.308774038462},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24162.505999999998},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65096.332307692304},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":100390.15572115386},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":78197.726250000007},null,{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80860.897824118496},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":197352.0344520096},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":123256.71578051394},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":252481.99469567105},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":199887.99450921765},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144178.38625248009},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":119688.25770001409},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122351.01576008252},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":152628.56744310536},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":171494.29886869213},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":151116.04840898488},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":156803.84453729427},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":146913.60031418302},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":154385.62548274235},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":168079.80979166564},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":188222.57824606076},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":200087.24851371255},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":144323.29825574913},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":119815.05570287448},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":122477.81376294291},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":152782.53644657871},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":171666.38187257413},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":151270.01741245823},{"$f":"IF($D129=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":156966.87054097193},null,{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79045.492258064522},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73154.514563106801},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114349.79012096774},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":108069.87537634412},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":124507.03777298848},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65502.237900403787},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31147.797611111117},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21807.711088709668},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28135.70683333333},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81084.077419354828},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118709.24540322581},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87190.998958333352},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":79636.038669354821},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":73473.847087378628},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":114043.63784946233},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":107859.29672043012},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":134243.4798660714},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65654.248183041724},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31259.895069444432},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":21880.881653225806},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":28199.823833333325},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":81337.789892473127},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":119106.35088709676},{"$f":"IF($D129=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B129,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87563.670833333337}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4770.0753605769287},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4987.0406250000042},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8342.9742500000139},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":511.74701923078425},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2398.3152500000024},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5467.9911057692316},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3929.708173076926},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":657.74146634615772},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5351.5772999999981},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11766.413653846155},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":4282.9247222222311},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5034.7790277777785},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5012.2624999999898},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8379.2611499999948},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":545.62201923077271},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":2415.8146354166574},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5497.225528846152},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3947.1619471153813},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":666.49603365384871},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5377.1077000000032},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":11827.191153846155},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":3823.2135576923033},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23927.687822580636},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23864.211165048546},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33309.532715053778},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23464.170752688184},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24064.12244252874},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20788.180457604307},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12158.553388888889},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8469.1397849462373},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18100.803555555551},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45666.248064516134},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62558.609354838736},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35839.134375000009},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23968.638172043011},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23900.72815533981},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33364.838454301083},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.169301075268},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24124.152752976177},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20826.824010767152},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12181.607847222223},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8483.5700268817218},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18133.023722222224},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45754.769784946249},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62684.266129032228},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35906.567708333358},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16633.355360576927},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18042.040625000005},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.844250000013},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15731.107019230783},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16989.865250000003},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15953.111105769229},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9245.708173076926},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5508.3414663461581},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14632.537299999998},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31444.733653846157},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45774.724722222221},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24962.076171875007},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":16898.059027777777},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18067.26249999999},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23550.131149999994},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15764.982019230771},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":17007.364635416656},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":15982.345528846152},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":9263.1619471153808},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":5517.0960336538492},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14658.067700000001},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31505.511153846157},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45315.013557692306},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":25405.426875000016},null,{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":55600.924254285776},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80353.705812676882},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":74077.204671087049},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":94274.315126708039},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83179.489876422958},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":74158.717672925879},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":59649.403345614293},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65319.085473515064},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":88912.57100575394},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":98467.706221305576},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":102796.95231896783},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":79683.487797557624},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65264.743472289185},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":79774.057799600763},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":86168.299943846694},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":85226.371922598002},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":83931.220893381047},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":74828.935688045138},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":60183.766357668828},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":65898.733486591183},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":89718.64402393793},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":99346.235241124072},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":103711.70933960359},{"$f":"IF($D138=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":80398.99081369846},null,{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23927.687822580636},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23864.211165048546},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33309.532715053778},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23464.170752688184},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24064.12244252874},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20788.180457604307},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12158.553388888889},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8469.1397849462373},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18100.803555555551},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45666.248064516134},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62558.609354838736},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35839.134375000009},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23968.638172043011},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23900.72815533981},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":33364.838454301083},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23513.169301075268},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":24124.152752976177},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":20826.824010767152},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":12181.607847222223},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":8483.5700268817218},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":18133.023722222224},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":45754.769784946249},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":62684.266129032228},{"$f":"IF($D138=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B138,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":35906.567708333358}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60867.690624999952},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":118828.78507499988},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":157652.26961538452},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":87530.746325000102},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":41988.819375000036},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23770.261850961531},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13641.24903846155},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14500.277799999991},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":32204.670192307723},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":50767.237500000076},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":66652.683593750029},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":60971.378125000032},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":121894.35862500001},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":159724.76817307697},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":69473.584791666683},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":42059.90884615379},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":23712.171346153849},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":13399.340024038462},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":14221.063300000025},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":31156.207500000055},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":46887.392596153848},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":68827.687500000044},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":178184.07213709672},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267297.1237864077},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":458715.08793010755},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372936.54801075259},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":337162.35839080461},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212064.22053835806},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111438.31124999998},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84091.18897849464},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58011.960111111111},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112526.92107526881},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144277.55830645171},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224992.80416666673},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177626.00166666665},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267603.33737864078},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461844.4965053763},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":375090.77946236561},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":320852.63852678571},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212265.48904441445},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111456.79419444448},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83950.847177419331},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57855.962555555561},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111893.56537634417},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143922.93717741937},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224904.26249999998},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":139515.06343750001},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230206.44062499996},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":385129.10507499991},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":321672.3096153845},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":292992.88632500009},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184581.87937500002},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98242.991850961524},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":72132.849038461558},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44616.837799999987},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":67043.390192307721},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":88296.337500000081},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177335.43359375003},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":140807.31666666665},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":230310.12812500005},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":388194.67862500006},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":323744.80817307695},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":274935.72479166667},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":184652.96884615382},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":98184.901346153856},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":71890.940024038471},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":44337.623300000028},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":65994.927500000063},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84416.492596153839},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":179510.43750000003},null,{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":473182.97567440302},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":705467.85991445312},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":616482.83290706459},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":1055937.539820601},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":558581.43060088297},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":556525.49155450368},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":401315.67905316874},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":382006.15461757052},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":371346.06537709251},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":334212.36453940376},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":337844.22162133374},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":337092.49060437566},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":361908.67116419703},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":531256.4609844666},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":722105.56928977859},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":599962.86453439528},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":560311.31763990712},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":558436.51859761402},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":402846.31208769785},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":383835.66865884204},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":373438.23242428916},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":336195.84758414852},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":340054.12967118644},{"$f":"IF($D139=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":339048.80264850758},null,{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":178184.07213709672},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267297.1237864077},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":458715.08793010755},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":372936.54801075259},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":337162.35839080461},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212064.22053835806},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111438.31124999998},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":84091.18897849464},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":58011.960111111111},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":112526.92107526881},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":144277.55830645171},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224992.80416666673},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":177626.00166666665},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":267603.33737864078},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":461844.4965053763},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":375090.77946236561},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":320852.63852678571},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":212265.48904441445},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111456.79419444448},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":83950.847177419331},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":57855.962555555561},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":111893.56537634417},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":143922.93717741937},{"$f":"IF($D139=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B139,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":224904.26249999998}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B140,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(F$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(G$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(H$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(I$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(J$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(K$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(L$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(M$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(N$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(O$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(P$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Q$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(R$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(S$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(T$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(U$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(V$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(W$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(X$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Y$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(Z$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($AE$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($BD$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(CA$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},null,{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},{"$f":"IF($D140=1,0,(Init!$B$23*2*'Status Quo'!$Q$1/SUM(StagingPRDM!$AD$3:$BA$3))*OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($CC$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0)))","v":0},null,{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(F$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DB$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(G$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DC$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(H$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DD$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(I$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DE$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(J$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DF$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(K$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DG$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(L$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DH$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(M$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DI$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(N$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DJ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(O$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DK$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(P$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DL$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Q$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DM$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(R$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DN$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(S$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DO$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(T$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DP$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(U$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DQ$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(V$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DR$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(W$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DS$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(X$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DT$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Y$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DU$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(Z$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DV$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AA$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DW$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AB$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DX$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0},{"$f":"IF($D140=1,0,OFFSET(StagingPRDM!$A$1,MATCH($B140,StagingPRDM!$B:$B,0)-1,MATCH(VLOOKUP($DB$1,Init!$A$16:$B$21,2,FALSE),StagingPRDM!$2:$2,0)-1+MATCH(AC$4,StagingPRDM!$4:$4,0)-MATCH(StagingPRDM!$F$4,StagingPRDM!$4:$4,0))*_xlfn.XLOOKUP(DY$4,StagingPRDM!$ET$4:$FQ$4,StagingPRDM!$ET$3:$FQ$3)*1000)","v":0}]

{"sheet":"PLVS Revenues","index":33,"n_rows":147,"n_cols":79,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,"Peak Load Variance Serice"]
[]
[null,"PLVS Rate --->",{"$f":"+PLVS!D6","v":2.022722740345464}]
[null,null,null,null,null,"HLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Load Variance Service Revenues"]
[null,null,null,null,null,"HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(BD9:BD144)","v":5420065.3478024695},{"$f":"+SUM(BE9:BE144)","v":5850082.1571529182},7182135.2575943628,7216051.9729129365,6162464.9325374495,6021101.5128795886,5434160.1020914102,5455311.876279383,5613746.265364686,6139985.6310539357,5969575.2135071857,5132871.6589113623,5473901.1942925416,5902080.5478138067,7240976.4774029767,7272368.4183444362,6074187.7323939977,6082505.0730955806,5498692.8116805209,5509944.7579741059,5667948.8604259137,6203234.369682339,6024109.9911078829,5183311.2207381856]
[null,"BESID","Customer","JOE","Block?",{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F8,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G8,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+F8","v":"2023-10-01"},{"$f":"+G8","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01","Total Annual","PLVS?",{"$f":"+AD8","v":"2023-10-01"},"2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E8","v":0},{"$f":"IF($E9=1,StagingPRDM!BB5*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":285.94200000000001},{"$f":"IF($E9=1,StagingPRDM!BC5*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":322.12799999999999},{"$f":"IF($E9=1,StagingPRDM!BD5*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":394.01299999999998},{"$f":"IF($E9=1,StagingPRDM!BE5*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":427.94799999999998},{"$f":"IF($E9=1,StagingPRDM!BF5*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350.81599999999997},{"$f":"IF($E9=1,StagingPRDM!BG5*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":335.041},{"$f":"IF($E9=1,StagingPRDM!BH5*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":303.84500000000003},{"$f":"IF($E9=1,StagingPRDM!BI5*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.411},{"$f":"IF($E9=1,StagingPRDM!BJ5*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BK5*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BL5*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.29499999999999},{"$f":"IF($E9=1,StagingPRDM!BM5*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196.446},{"$f":"IF($E9=1,StagingPRDM!BN5*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":302.79599999999999},{"$f":"IF($E9=1,StagingPRDM!BO5*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325.70999999999998},{"$f":"IF($E9=1,StagingPRDM!BP5*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396.98700000000002},{"$f":"IF($E9=1,StagingPRDM!BQ5*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.51900000000001},{"$f":"IF($E9=1,StagingPRDM!BR5*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":365.47199999999998},{"$f":"IF($E9=1,StagingPRDM!BS5*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":336.54300000000001},{"$f":"IF($E9=1,StagingPRDM!BT5*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":304.88299999999998},{"$f":"IF($E9=1,StagingPRDM!BU5*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":222.92400000000001},{"$f":"IF($E9=1,StagingPRDM!BV5*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.887},{"$f":"IF($E9=1,StagingPRDM!BW5*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":203.27600000000001},{"$f":"IF($E9=1,StagingPRDM!BX5*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.636},{"$f":"IF($E9=1,StagingPRDM!BY5*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205.643},{"$f":"IF($E9=1,StagingPRDM!BZ5*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209.47499999999999},{"$f":"IF($E9=1,StagingPRDM!CA5*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":236.74799999999999},{"$f":"IF($E9=1,StagingPRDM!CB5*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":310.82600000000002},{"$f":"IF($E9=1,StagingPRDM!CC5*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":309.23500000000001},{"$f":"IF($E9=1,StagingPRDM!CD5*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":243.839},{"$f":"IF($E9=1,StagingPRDM!CE5*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":256.50299999999999},{"$f":"IF($E9=1,StagingPRDM!CF5*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":212.61099999999999},{"$f":"IF($E9=1,StagingPRDM!CG5*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.31899999999999},{"$f":"IF($E9=1,StagingPRDM!CH5*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CI5*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CJ5*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127.01300000000001},{"$f":"IF($E9=1,StagingPRDM!CK5*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.36099999999999},{"$f":"IF($E9=1,StagingPRDM!CL5*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199.732},{"$f":"IF($E9=1,StagingPRDM!CM5*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":239.381},{"$f":"IF($E9=1,StagingPRDM!CN5*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313.17200000000003},{"$f":"IF($E9=1,StagingPRDM!CO5*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.09300000000002},{"$f":"IF($E9=1,StagingPRDM!CP5*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":258.12200000000001},{"$f":"IF($E9=1,StagingPRDM!CQ5*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":257.65300000000002},{"$f":"IF($E9=1,StagingPRDM!CR5*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":213.33799999999999},{"$f":"IF($E9=1,StagingPRDM!CS5*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.68899999999999},{"$f":"IF($E9=1,StagingPRDM!CT5*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.083},{"$f":"IF($E9=1,StagingPRDM!CU5*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.988},{"$f":"IF($E9=1,StagingPRDM!CV5*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135.672},{"$f":"IF($E9=1,StagingPRDM!CW5*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B9,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":145.16399999999999},{"$f":"+IF(AND(BC9=\"Yes\",D9=0),SUM(F9:BA9),0)","v":12009.412000000004},{"$f":"+VLOOKUP($B9,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D9=1,$BC9=\"No\"),0,(AD9+F9)*$C$4)","v":1002.0912318537288},1130.4511942333115,1425.6938735823564,1491.1168178960902,1202.8221911601318,1196.529500714917,1044.6472955878569,774.15667441241942,734.18767306319307,686.23700778056354,690.37145306182958,709.5852963723712,1016.4748132603254,1143.0224160645587,1436.4547585609946,1500.0754569130804,1261.3577645429893,1201.8937614223134,1048.2174012245666,775.94273859214445,734.18767306319307,686.23700778056354,690.37145306182958,709.5852963723712]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E9","v":0},{"$f":"IF($E10=1,StagingPRDM!BB6*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BC6*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BD6*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BE6*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BF6*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82.454999999999998},{"$f":"IF($E10=1,StagingPRDM!BG6*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BH6*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BI6*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BJ6*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BK6*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BL6*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BM6*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BN6*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.53700000000001},{"$f":"IF($E10=1,StagingPRDM!BO6*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.894000000000005},{"$f":"IF($E10=1,StagingPRDM!BP6*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91.013999999999996},{"$f":"IF($E10=1,StagingPRDM!BQ6*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102.65},{"$f":"IF($E10=1,StagingPRDM!BR6*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79.611000000000004},{"$f":"IF($E10=1,StagingPRDM!BS6*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105.01900000000001},{"$f":"IF($E10=1,StagingPRDM!BT6*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.47900000000001},{"$f":"IF($E10=1,StagingPRDM!BU6*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":262.87700000000001},{"$f":"IF($E10=1,StagingPRDM!BV6*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388.93799999999999},{"$f":"IF($E10=1,StagingPRDM!BW6*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":533.1},{"$f":"IF($E10=1,StagingPRDM!BX6*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":510.38799999999998},{"$f":"IF($E10=1,StagingPRDM!BY6*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02},{"$f":"IF($E10=1,StagingPRDM!BZ6*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CA6*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CB6*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CC6*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CD6*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.944000000000003},{"$f":"IF($E10=1,StagingPRDM!CE6*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CF6*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CG6*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CH6*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CI6*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CJ6*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CK6*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"IF($E10=1,StagingPRDM!CL6*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.395},{"$f":"IF($E10=1,StagingPRDM!CM6*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64.995000000000005},{"$f":"IF($E10=1,StagingPRDM!CN6*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70.412000000000006},{"$f":"IF($E10=1,StagingPRDM!CO6*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63.261000000000003},{"$f":"IF($E10=1,StagingPRDM!CP6*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60.773000000000003},{"$f":"IF($E10=1,StagingPRDM!CQ6*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62.116},{"$f":"IF($E10=1,StagingPRDM!CR6*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.58},{"$f":"IF($E10=1,StagingPRDM!CS6*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.76400000000001},{"$f":"IF($E10=1,StagingPRDM!CT6*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337.90899999999999},{"$f":"IF($E10=1,StagingPRDM!CU6*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":479.19299999999998},{"$f":"IF($E10=1,StagingPRDM!CV6*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.57100000000003},{"$f":"IF($E10=1,StagingPRDM!CW6*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B10,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306.63},{"$f":"+IF(AND(BC10=\"Yes\",D10=0),SUM(F10:BA10),0)","v":10225.266999999998},{"$f":"+VLOOKUP($B10,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AD10+F10)*$C$4)","v":566.22482215038644},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AE10+G10)*$C$4)","v":311.27477978902311},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AF10+H10)*$C$4)","v":326.52004108300684},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AG10+I10)*$C$4)","v":335.5919525734563},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AH10+J10)*$C$4)","v":294.10186372349011},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AI10+K10)*$C$4)","v":338.06776520763913},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AJ10+L10)*$C$4)","v":528.04997587184653},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AK10+M10)*$C$4)","v":1032.8851628527482},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AL10+N10)*$C$4)","v":1470.2099556518795},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AM10+O10)*$C$4)","v":2047.5880709925307},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AN10+P10)*$C$4)","v":1903.2991670327276},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AO10+Q10)*$C$4)","v":1192.6984638447027},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AP10+R10)*$C$4)","v":566.22482215038644},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AQ10+S10)*$C$4)","v":311.27477978902311},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AR10+T10)*$C$4)","v":326.52004108300684},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AS10+U10)*$C$4)","v":335.5919525734563},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AT10+V10)*$C$4)","v":283.95790918065762},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AU10+W10)*$C$4)","v":338.06776520763913},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AV10+X10)*$C$4)","v":528.04997587184653},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AW10+Y10)*$C$4)","v":1032.8851628527482},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AX10+Z10)*$C$4)","v":1470.2099556518795},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AY10+AA10)*$C$4)","v":2047.5880709925307},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(AZ10+AB10)*$C$4)","v":1903.2991670327276},{"$f":"IF(OR($D10=1,$BC10=\"No\"),0,(BA10+AC10)*$C$4)","v":1192.6984638447027}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E10","v":0},{"$f":"IF($E11=1,StagingPRDM!BB7*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74943.726999999999},{"$f":"IF($E11=1,StagingPRDM!BC7*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69721.968999999997},{"$f":"IF($E11=1,StagingPRDM!BD7*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92794.141000000003},{"$f":"IF($E11=1,StagingPRDM!BE7*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90293.898000000001},{"$f":"IF($E11=1,StagingPRDM!BF7*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71104.702999999994},{"$f":"IF($E11=1,StagingPRDM!BG7*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74919.906000000003},{"$f":"IF($E11=1,StagingPRDM!BH7*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74999.695000000007},{"$f":"IF($E11=1,StagingPRDM!BI7*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93557.937999999995},{"$f":"IF($E11=1,StagingPRDM!BJ7*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116436.969},{"$f":"IF($E11=1,StagingPRDM!BK7*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133922.875},{"$f":"IF($E11=1,StagingPRDM!BL7*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119949.648},{"$f":"IF($E11=1,StagingPRDM!BM7*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76564.281000000003},{"$f":"IF($E11=1,StagingPRDM!BN7*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75176.258000000002},{"$f":"IF($E11=1,StagingPRDM!BO7*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69881.366999999998},{"$f":"IF($E11=1,StagingPRDM!BP7*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92673.508000000002},{"$f":"IF($E11=1,StagingPRDM!BQ7*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90255.468999999997},{"$f":"IF($E11=1,StagingPRDM!BR7*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71046.922000000006},{"$f":"IF($E11=1,StagingPRDM!BS7*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75093.991999999998},{"$f":"IF($E11=1,StagingPRDM!BT7*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75208.241999999998},{"$f":"IF($E11=1,StagingPRDM!BU7*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93754.452999999994},{"$f":"IF($E11=1,StagingPRDM!BV7*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116630.523},{"$f":"IF($E11=1,StagingPRDM!BW7*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134122.391},{"$f":"IF($E11=1,StagingPRDM!BX7*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120108.977},{"$f":"IF($E11=1,StagingPRDM!BY7*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76703.233999999997},{"$f":"IF($E11=1,StagingPRDM!BZ7*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45411.516000000003},{"$f":"IF($E11=1,StagingPRDM!CA7*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49628.445},{"$f":"IF($E11=1,StagingPRDM!CB7*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66838.156000000003},{"$f":"IF($E11=1,StagingPRDM!CC7*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65420.616999999998},{"$f":"IF($E11=1,StagingPRDM!CD7*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48023.07},{"$f":"IF($E11=1,StagingPRDM!CE7*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48771.241999999998},{"$f":"IF($E11=1,StagingPRDM!CF7*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45842.226999999999},{"$f":"IF($E11=1,StagingPRDM!CG7*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64130.25},{"$f":"IF($E11=1,StagingPRDM!CH7*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74192.781000000003},{"$f":"IF($E11=1,StagingPRDM!CI7*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90317.827999999994},{"$f":"IF($E11=1,StagingPRDM!CJ7*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72770.835999999996},{"$f":"IF($E11=1,StagingPRDM!CK7*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49399.461000000003},{"$f":"IF($E11=1,StagingPRDM!CL7*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45552.413999999997},{"$f":"IF($E11=1,StagingPRDM!CM7*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49741.913999999997},{"$f":"IF($E11=1,StagingPRDM!CN7*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66751.273000000001},{"$f":"IF($E11=1,StagingPRDM!CO7*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65392.781000000003},{"$f":"IF($E11=1,StagingPRDM!CP7*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47984.046999999999},{"$f":"IF($E11=1,StagingPRDM!CQ7*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48884.578000000001},{"$f":"IF($E11=1,StagingPRDM!CR7*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45969.695},{"$f":"IF($E11=1,StagingPRDM!CS7*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64264.938000000002},{"$f":"IF($E11=1,StagingPRDM!CT7*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74316.101999999999},{"$f":"IF($E11=1,StagingPRDM!CU7*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90452.391000000003},{"$f":"IF($E11=1,StagingPRDM!CV7*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72867.491999999998},{"$f":"IF($E11=1,StagingPRDM!CW7*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B11,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49489.116999999998},3622278.2570000002,{"$f":"+VLOOKUP($B11,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},243445.28693590421,241412.79646744562,322891.87723548105,314967.2904923649,240962.45545381235,250192.89783903636,244429.70361645281,318959.48375147069,385591.13031137071,453576.76926915324,389820.10551718413,254789.72540240901,244200.63026610867,241964.73075343543,322472.12990329548,314833.25476997584,240766.64780165598,250774.27285451195,245109.36879805001,319629.41559124133,386232.0805797177,454252.51845952519,390337.89219787146,255252.13802535663]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E11","v":0},{"$f":"IF($E12=1,StagingPRDM!BB8*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26497.182000000001},{"$f":"IF($E12=1,StagingPRDM!BC8*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22645.313999999998},{"$f":"IF($E12=1,StagingPRDM!BD8*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27037.705000000002},{"$f":"IF($E12=1,StagingPRDM!BE8*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26669.256000000001},{"$f":"IF($E12=1,StagingPRDM!BF8*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.171999999999},{"$f":"IF($E12=1,StagingPRDM!BG8*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22229.912},{"$f":"IF($E12=1,StagingPRDM!BH8*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22101.455000000002},{"$f":"IF($E12=1,StagingPRDM!BI8*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28303.74},{"$f":"IF($E12=1,StagingPRDM!BJ8*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33856.870999999999},{"$f":"IF($E12=1,StagingPRDM!BK8*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37238.116999999998},{"$f":"IF($E12=1,StagingPRDM!BL8*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36332.266000000003},{"$f":"IF($E12=1,StagingPRDM!BM8*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27914.09},{"$f":"IF($E12=1,StagingPRDM!BN8*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26580.817999999999},{"$f":"IF($E12=1,StagingPRDM!BO8*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22715.324000000001},{"$f":"IF($E12=1,StagingPRDM!BP8*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27001.578000000001},{"$f":"IF($E12=1,StagingPRDM!BQ8*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26557.75},{"$f":"IF($E12=1,StagingPRDM!BR8*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20742.228999999999},{"$f":"IF($E12=1,StagingPRDM!BS8*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22238.460999999999},{"$f":"IF($E12=1,StagingPRDM!BT8*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22137.662},{"$f":"IF($E12=1,StagingPRDM!BU8*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28342.25},{"$f":"IF($E12=1,StagingPRDM!BV8*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33900.68},{"$f":"IF($E12=1,StagingPRDM!BW8*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37264.836000000003},{"$f":"IF($E12=1,StagingPRDM!BX8*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36352.741999999998},{"$f":"IF($E12=1,StagingPRDM!BY8*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27942.398000000001},{"$f":"IF($E12=1,StagingPRDM!BZ8*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17704.634999999998},{"$f":"IF($E12=1,StagingPRDM!CA8*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17271.978999999999},{"$f":"IF($E12=1,StagingPRDM!CB8*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20911.032999999999},{"$f":"IF($E12=1,StagingPRDM!CC8*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20289.478999999999},{"$f":"IF($E12=1,StagingPRDM!CD8*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15202.772999999999},{"$f":"IF($E12=1,StagingPRDM!CE8*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15552.838},{"$f":"IF($E12=1,StagingPRDM!CF8*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15022.721},{"$f":"IF($E12=1,StagingPRDM!CG8*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20343.243999999999},{"$f":"IF($E12=1,StagingPRDM!CH8*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21814.664000000001},{"$f":"IF($E12=1,StagingPRDM!CI8*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26393.171999999999},{"$f":"IF($E12=1,StagingPRDM!CJ8*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22518.68},{"$f":"IF($E12=1,StagingPRDM!CK8*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20416.305},{"$f":"IF($E12=1,StagingPRDM!CL8*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17760.518},{"$f":"IF($E12=1,StagingPRDM!CM8*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17325.375},{"$f":"IF($E12=1,StagingPRDM!CN8*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20883.094000000001},{"$f":"IF($E12=1,StagingPRDM!CO8*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20204.648000000001},{"$f":"IF($E12=1,StagingPRDM!CP8*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15194.025},{"$f":"IF($E12=1,StagingPRDM!CQ8*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15558.82},{"$f":"IF($E12=1,StagingPRDM!CR8*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15047.334000000001},{"$f":"IF($E12=1,StagingPRDM!CS8*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20370.925999999999},{"$f":"IF($E12=1,StagingPRDM!CT8*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21842.886999999999},{"$f":"IF($E12=1,StagingPRDM!CU8*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26412.109},{"$f":"IF($E12=1,StagingPRDM!CV8*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22531.370999999999},{"$f":"IF($E12=1,StagingPRDM!CW8*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B12,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20437.008000000002},1130366.4460000005,{"$f":"+VLOOKUP($B12,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},89408.020410488709,80741.616284132804,96987.002723466678,94984.501142356457,72730.930324851128,76424.027617787578,75091.915011787307,98399.360786021934,112608.07983443841,128708.45525779416,119039.14676504293,97758.98901637872,89690.228664498965,80991.232406627882,96857.414968383717,94587.365827685251,72689.078168630644,76453.41980192755,75214.937008855108,98533.248849650889,112753.78059887096,128800.8046872274,119106.23441017195,97858.12468060579]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E12","v":0},{"$f":"IF($E13=1,StagingPRDM!BB9*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24282.41},{"$f":"IF($E13=1,StagingPRDM!BC9*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16261.106},{"$f":"IF($E13=1,StagingPRDM!BD9*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19270.881000000001},{"$f":"IF($E13=1,StagingPRDM!BE9*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19144.5},{"$f":"IF($E13=1,StagingPRDM!BF9*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16574.203000000001},{"$f":"IF($E13=1,StagingPRDM!BG9*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15247.51},{"$f":"IF($E13=1,StagingPRDM!BH9*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20616.037},{"$f":"IF($E13=1,StagingPRDM!BI9*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38086.125},{"$f":"IF($E13=1,StagingPRDM!BJ9*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50258.262000000002},{"$f":"IF($E13=1,StagingPRDM!BK9*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49376.004000000001},{"$f":"IF($E13=1,StagingPRDM!BL9*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44928.625},{"$f":"IF($E13=1,StagingPRDM!BM9*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33068.781000000003},{"$f":"IF($E13=1,StagingPRDM!BN9*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24419.34},{"$f":"IF($E13=1,StagingPRDM!BO9*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16393.532999999999},{"$f":"IF($E13=1,StagingPRDM!BP9*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19403.168000000001},{"$f":"IF($E13=1,StagingPRDM!BQ9*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19277.006000000001},{"$f":"IF($E13=1,StagingPRDM!BR9*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16317.124},{"$f":"IF($E13=1,StagingPRDM!BS9*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15385.395},{"$f":"IF($E13=1,StagingPRDM!BT9*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20754.238000000001},{"$f":"IF($E13=1,StagingPRDM!BU9*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38217.313000000002},{"$f":"IF($E13=1,StagingPRDM!BV9*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50394.453000000001},{"$f":"IF($E13=1,StagingPRDM!BW9*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49507.362999999998},{"$f":"IF($E13=1,StagingPRDM!BX9*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45065.917999999998},{"$f":"IF($E13=1,StagingPRDM!BY9*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33200.078000000001},{"$f":"IF($E13=1,StagingPRDM!BZ9*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16542.655999999999},{"$f":"IF($E13=1,StagingPRDM!CA9*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12006.714},{"$f":"IF($E13=1,StagingPRDM!CB9*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14264.768},{"$f":"IF($E13=1,StagingPRDM!CC9*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14116.281000000001},{"$f":"IF($E13=1,StagingPRDM!CD9*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11566.521000000001},{"$f":"IF($E13=1,StagingPRDM!CE9*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10209.228999999999},{"$f":"IF($E13=1,StagingPRDM!CF9*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13728.731},{"$f":"IF($E13=1,StagingPRDM!CG9*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28733.686000000002},{"$f":"IF($E13=1,StagingPRDM!CH9*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34711.800999999999},{"$f":"IF($E13=1,StagingPRDM!CI9*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37136.843999999997},{"$f":"IF($E13=1,StagingPRDM!CJ9*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30416.701000000001},{"$f":"IF($E13=1,StagingPRDM!CK9*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.984},{"$f":"IF($E13=1,StagingPRDM!CL9*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16635.937999999998},{"$f":"IF($E13=1,StagingPRDM!CM9*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12104.495999999999},{"$f":"IF($E13=1,StagingPRDM!CN9*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14362.688},{"$f":"IF($E13=1,StagingPRDM!CO9*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14213.982},{"$f":"IF($E13=1,StagingPRDM!CP9*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11387.114},{"$f":"IF($E13=1,StagingPRDM!CQ9*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10301.553},{"$f":"IF($E13=1,StagingPRDM!CR9*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13820.741},{"$f":"IF($E13=1,StagingPRDM!CS9*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28832.708999999999},{"$f":"IF($E13=1,StagingPRDM!CT9*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34805.813000000002},{"$f":"IF($E13=1,StagingPRDM!CU9*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37235.688000000002},{"$f":"IF($E13=1,StagingPRDM!CV9*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30509.618999999999},{"$f":"IF($E13=1,StagingPRDM!CW9*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B13,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25030.898000000001},1193056.5280000002,{"$f":"+VLOOKUP($B13,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},82577.789374304426,57177.962333992313,67833.319844543628,67277.338090350342,56920.88236458537,51491.924870339251,69469.943245489194,135157.95121528598,171870.87867868671,174991.50498165059,152402.70427894234,117319.46632293327,83043.44442180483,57643.611313324502,68298.964778430323,67742.983024237037,56037.992206542927,51957.573849671433,69935.596270266862,135623.60424006364,172336.51552168248,175457.14182464636,152868.35730372,117785.11934771095]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E13","v":0},{"$f":"IF($E14=1,StagingPRDM!BB10*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9991.5210000000006},{"$f":"IF($E14=1,StagingPRDM!BC10*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BD10*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BE10*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BF10*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10751.012000000001},{"$f":"IF($E14=1,StagingPRDM!BG10*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BH10*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BI10*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BJ10*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BK10*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BL10*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9831.9699999999993},{"$f":"IF($E14=1,StagingPRDM!BM10*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8664.6929999999993},{"$f":"IF($E14=1,StagingPRDM!BN10*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10259.65},{"$f":"IF($E14=1,StagingPRDM!BO10*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9507.5580000000009},{"$f":"IF($E14=1,StagingPRDM!BP10*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10837.093000000001},{"$f":"IF($E14=1,StagingPRDM!BQ10*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11866.858},{"$f":"IF($E14=1,StagingPRDM!BR10*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10349.106},{"$f":"IF($E14=1,StagingPRDM!BS10*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11036.403},{"$f":"IF($E14=1,StagingPRDM!BT10*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10314.746999999999},{"$f":"IF($E14=1,StagingPRDM!BU10*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9153.6119999999992},{"$f":"IF($E14=1,StagingPRDM!BV10*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9229.4330000000009},{"$f":"IF($E14=1,StagingPRDM!BW10*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9464.4840000000004},{"$f":"IF($E14=1,StagingPRDM!BX10*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9575.5619999999999},{"$f":"IF($E14=1,StagingPRDM!BY10*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.7090000000007},{"$f":"IF($E14=1,StagingPRDM!BZ10*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5695.8109999999997},{"$f":"IF($E14=1,StagingPRDM!CA10*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CB10*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CC10*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CD10*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6063.1639999999998},{"$f":"IF($E14=1,StagingPRDM!CE10*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CF10*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CG10*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CH10*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CI10*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CJ10*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5197.5690000000004},{"$f":"IF($E14=1,StagingPRDM!CK10*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5240.5330000000004},{"$f":"IF($E14=1,StagingPRDM!CL10*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5427.6809999999996},{"$f":"IF($E14=1,StagingPRDM!CM10*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5719.5159999999996},{"$f":"IF($E14=1,StagingPRDM!CN10*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7077.4110000000001},{"$f":"IF($E14=1,StagingPRDM!CO10*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8270000000002},{"$f":"IF($E14=1,StagingPRDM!CP10*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5903.0389999999998},{"$f":"IF($E14=1,StagingPRDM!CQ10*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6473.2190000000001},{"$f":"IF($E14=1,StagingPRDM!CR10*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5584.6719999999996},{"$f":"IF($E14=1,StagingPRDM!CS10*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.3370000000004},{"$f":"IF($E14=1,StagingPRDM!CT10*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5302.8469999999998},{"$f":"IF($E14=1,StagingPRDM!CU10*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5231.1329999999998},{"$f":"IF($E14=1,StagingPRDM!CV10*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5453.9769999999999},{"$f":"IF($E14=1,StagingPRDM!CW10*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B14,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4996.518},380288.81499999989,{"$f":"+VLOOKUP($B14,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},31731.123171749088,30800.148848723165,36236.074622809778,38103.413824964642,34010.416155370927,35417.110594253223,32160.116369580734,29072.490788125597,29394.77322506758,29725.158689307387,30400.590312209024,28126.41683984299,31731.121149026345,30800.148848723165,36236.074622809778,38103.413824964642,32873.583270891831,35417.110594253223,32160.116369580734,29072.490788125597,29394.77322506758,29725.158689307387,30400.590312209024,28126.418862565737]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E14","v":0},{"$f":"IF($E15=1,StagingPRDM!BB11*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10456.861999999999},{"$f":"IF($E15=1,StagingPRDM!BC11*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10676.819},{"$f":"IF($E15=1,StagingPRDM!BD11*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12462.781999999999},{"$f":"IF($E15=1,StagingPRDM!BE11*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12867.27},{"$f":"IF($E15=1,StagingPRDM!BF11*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11238.717000000001},{"$f":"IF($E15=1,StagingPRDM!BG11*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11115.584999999999},{"$f":"IF($E15=1,StagingPRDM!BH11*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10603.74},{"$f":"IF($E15=1,StagingPRDM!BI11*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9795.2279999999992},{"$f":"IF($E15=1,StagingPRDM!BJ11*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10039.406000000001},{"$f":"IF($E15=1,StagingPRDM!BK11*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11367.804},{"$f":"IF($E15=1,StagingPRDM!BL11*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11750.44},{"$f":"IF($E15=1,StagingPRDM!BM11*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9478.9850000000006},{"$f":"IF($E15=1,StagingPRDM!BN11*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10980.617},{"$f":"IF($E15=1,StagingPRDM!BO11*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10862.371999999999},{"$f":"IF($E15=1,StagingPRDM!BP11*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12547.825999999999},{"$f":"IF($E15=1,StagingPRDM!BQ11*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12955.531999999999},{"$f":"IF($E15=1,StagingPRDM!BR11*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10871.763999999999},{"$f":"IF($E15=1,StagingPRDM!BS11*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11191.073},{"$f":"IF($E15=1,StagingPRDM!BT11*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10675.629000000001},{"$f":"IF($E15=1,StagingPRDM!BU11*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9861.4480000000003},{"$f":"IF($E15=1,StagingPRDM!BV11*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10107.224},{"$f":"IF($E15=1,StagingPRDM!BW11*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11445.130999999999},{"$f":"IF($E15=1,StagingPRDM!BX11*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11464.938},{"$f":"IF($E15=1,StagingPRDM!BY11*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9867.4179999999997},{"$f":"IF($E15=1,StagingPRDM!BZ11*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6124.2910000000002},{"$f":"IF($E15=1,StagingPRDM!CA11*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6537.0069999999996},{"$f":"IF($E15=1,StagingPRDM!CB11*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8190.6859999999997},{"$f":"IF($E15=1,StagingPRDM!CC11*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7794.74},{"$f":"IF($E15=1,StagingPRDM!CD11*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6305.1379999999999},{"$f":"IF($E15=1,StagingPRDM!CE11*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6650.2139999999999},{"$f":"IF($E15=1,StagingPRDM!CF11*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5757.3869999999997},{"$f":"IF($E15=1,StagingPRDM!CG11*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5624.52},{"$f":"IF($E15=1,StagingPRDM!CH11*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5931.1319999999996},{"$f":"IF($E15=1,StagingPRDM!CI11*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6456.2709999999997},{"$f":"IF($E15=1,StagingPRDM!CJ11*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6222.3249999999998},{"$f":"IF($E15=1,StagingPRDM!CK11*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6057.799},{"$f":"IF($E15=1,StagingPRDM!CL11*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5892.9340000000002},{"$f":"IF($E15=1,StagingPRDM!CM11*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6643.03},{"$f":"IF($E15=1,StagingPRDM!CN11*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8247.1280000000006},{"$f":"IF($E15=1,StagingPRDM!CO11*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7848.018},{"$f":"IF($E15=1,StagingPRDM!CP11*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6181.6350000000002},{"$f":"IF($E15=1,StagingPRDM!CQ11*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6695.5069999999996},{"$f":"IF($E15=1,StagingPRDM!CR11*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5796.4080000000004},{"$f":"IF($E15=1,StagingPRDM!CS11*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5662.25},{"$f":"IF($E15=1,StagingPRDM!CT11*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5971.42},{"$f":"IF($E15=1,StagingPRDM!CU11*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6500.14},{"$f":"IF($E15=1,StagingPRDM!CV11*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6630.0780000000004},{"$f":"IF($E15=1,StagingPRDM!CW11*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B15,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5774.3630000000003},420179.03100000002,{"$f":"+VLOOKUP($B15,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},33539.075234247408,34818.797298550002,41776.239390597351,41793.517488245387,35486.354461823466,35935.2856377067,33094.023640580162,31189.874929996487,32303.970388151367,36053.161828123077,36353.920472385042,31426.606308635557,34130.515318078942,35408.574704288963,42062.426340237864,42079.813664913876,34494.297957484589,36179.592113008373,33318.363819711878,31400.136958855397,32522.638852719152,36298.307733361988,36601.200350115017,31638.986128203611]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E16","v":0},{"$f":"IF($E17=1,StagingPRDM!BB13*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65346.300999999999},{"$f":"IF($E17=1,StagingPRDM!BC13*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66185.554999999993},{"$f":"IF($E17=1,StagingPRDM!BD13*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78777.031000000003},{"$f":"IF($E17=1,StagingPRDM!BE13*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77755.070000000007},{"$f":"IF($E17=1,StagingPRDM!BF13*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69574.039000000004},{"$f":"IF($E17=1,StagingPRDM!BG13*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71821.664000000004},{"$f":"IF($E17=1,StagingPRDM!BH13*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67100.258000000002},{"$f":"IF($E17=1,StagingPRDM!BI13*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57031.366999999998},{"$f":"IF($E17=1,StagingPRDM!BJ13*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54272.586000000003},{"$f":"IF($E17=1,StagingPRDM!BK13*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58016.711000000003},{"$f":"IF($E17=1,StagingPRDM!BL13*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61222.108999999997},{"$f":"IF($E17=1,StagingPRDM!BM13*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53948.281000000003},{"$f":"IF($E17=1,StagingPRDM!BN13*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67885.452999999994},{"$f":"IF($E17=1,StagingPRDM!BO13*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66268.616999999998},{"$f":"IF($E17=1,StagingPRDM!BP13*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78875.945000000007},{"$f":"IF($E17=1,StagingPRDM!BQ13*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77852.672000000006},{"$f":"IF($E17=1,StagingPRDM!BR13*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66891.366999999998},{"$f":"IF($E17=1,StagingPRDM!BS13*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71911.827999999994},{"$f":"IF($E17=1,StagingPRDM!BT13*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67184.476999999999},{"$f":"IF($E17=1,StagingPRDM!BU13*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57102.940999999999},{"$f":"IF($E17=1,StagingPRDM!BV13*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54340.695},{"$f":"IF($E17=1,StagingPRDM!BW13*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58089.504000000001},{"$f":"IF($E17=1,StagingPRDM!BX13*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59073.773000000001},{"$f":"IF($E17=1,StagingPRDM!BY13*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56222.987999999998},{"$f":"IF($E17=1,StagingPRDM!BZ13*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46127.538999999997},{"$f":"IF($E17=1,StagingPRDM!CA13*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48099.211000000003},{"$f":"IF($E17=1,StagingPRDM!CB13*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60727.375},{"$f":"IF($E17=1,StagingPRDM!CC13*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55157.695},{"$f":"IF($E17=1,StagingPRDM!CD13*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46218.434000000001},{"$f":"IF($E17=1,StagingPRDM!CE13*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51208.546999999999},{"$f":"IF($E17=1,StagingPRDM!CF13*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44832.91},{"$f":"IF($E17=1,StagingPRDM!CG13*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40734.07},{"$f":"IF($E17=1,StagingPRDM!CH13*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39515.921999999999},{"$f":"IF($E17=1,StagingPRDM!CI13*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41565.656000000003},{"$f":"IF($E17=1,StagingPRDM!CJ13*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39726.737999999998},{"$f":"IF($E17=1,StagingPRDM!CK13*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42948.027000000002},{"$f":"IF($E17=1,StagingPRDM!CL13*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43728.277000000002},{"$f":"IF($E17=1,StagingPRDM!CM13*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48159.586000000003},{"$f":"IF($E17=1,StagingPRDM!CN13*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60803.620999999999},{"$f":"IF($E17=1,StagingPRDM!CO13*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55226.949000000001},{"$f":"IF($E17=1,StagingPRDM!CP13*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45048.675999999999},{"$f":"IF($E17=1,StagingPRDM!CQ13*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51272.832000000002},{"$f":"IF($E17=1,StagingPRDM!CR13*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44889.18},{"$f":"IF($E17=1,StagingPRDM!CS13*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40785.190999999999},{"$f":"IF($E17=1,StagingPRDM!CT13*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39565.504000000001},{"$f":"IF($E17=1,StagingPRDM!CU13*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41617.805},{"$f":"IF($E17=1,StagingPRDM!CV13*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42001.737999999998},{"$f":"IF($E17=1,StagingPRDM!CW13*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B17,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40794.894999999997},2673507.61,{"$f":"+VLOOKUP($B17,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},225480.67112163178,231166.3950632601,282178.73439458624,268845.67224769271,234216.06829793815,248856.00553920068,226409.76431250921,197752.37263971183,189708.14791467247,201427.51826832769,204191.52843855496,195994.3656471181,225763.62980577871,231456.52834496705,282533.03450978507,269183.17567325576,226423.67053134908,249168.41304372426,226693.9346075776,198000.55060633851,189946.20417670647,201680.24129295195,204447.73459173809,196240.2781642756]
[null,10070,"Declo, City of",{"$f":"+VLOOKUP($B28,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E27","v":0},{"$f":"IF($E28=1,StagingPRDM!BB24*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.87299999999999},{"$f":"IF($E28=1,StagingPRDM!BC24*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.934},{"$f":"IF($E28=1,StagingPRDM!BD24*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.07499999999999},{"$f":"IF($E28=1,StagingPRDM!BE24*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.583},{"$f":"IF($E28=1,StagingPRDM!BF24*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.197},{"$f":"IF($E28=1,StagingPRDM!BG24*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.65799999999999},{"$f":"IF($E28=1,StagingPRDM!BH24*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.60900000000001},{"$f":"IF($E28=1,StagingPRDM!BI24*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.785},{"$f":"IF($E28=1,StagingPRDM!BJ24*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.24},{"$f":"IF($E28=1,StagingPRDM!BK24*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.482},{"$f":"IF($E28=1,StagingPRDM!BL24*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.03100000000001},{"$f":"IF($E28=1,StagingPRDM!BM24*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140.744},{"$f":"IF($E28=1,StagingPRDM!BN24*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.821},{"$f":"IF($E28=1,StagingPRDM!BO24*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.10499999999999},{"$f":"IF($E28=1,StagingPRDM!BP24*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.286},{"$f":"IF($E28=1,StagingPRDM!BQ24*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.80500000000001},{"$f":"IF($E28=1,StagingPRDM!BR24*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.876},{"$f":"IF($E28=1,StagingPRDM!BS24*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.828},{"$f":"IF($E28=1,StagingPRDM!BT24*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.767},{"$f":"IF($E28=1,StagingPRDM!BU24*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":148.93},{"$f":"IF($E28=1,StagingPRDM!BV24*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141.37799999999999},{"$f":"IF($E28=1,StagingPRDM!BW24*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.63800000000001},{"$f":"IF($E28=1,StagingPRDM!BX24*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.51400000000001},{"$f":"IF($E28=1,StagingPRDM!BY24*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":146.25299999999999},{"$f":"IF($E28=1,StagingPRDM!BZ24*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.009},{"$f":"IF($E28=1,StagingPRDM!CA24*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.965},{"$f":"IF($E28=1,StagingPRDM!CB24*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.49600000000001},{"$f":"IF($E28=1,StagingPRDM!CC24*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.51599999999999},{"$f":"IF($E28=1,StagingPRDM!CD24*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.431},{"$f":"IF($E28=1,StagingPRDM!CE24*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.143},{"$f":"IF($E28=1,StagingPRDM!CF24*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.935000000000002},{"$f":"IF($E28=1,StagingPRDM!CG24*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.804000000000002},{"$f":"IF($E28=1,StagingPRDM!CH24*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.119},{"$f":"IF($E28=1,StagingPRDM!CI24*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.295000000000002},{"$f":"IF($E28=1,StagingPRDM!CJ24*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90.724999999999994},{"$f":"IF($E28=1,StagingPRDM!CK24*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.37},{"$f":"IF($E28=1,StagingPRDM!CL24*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95.316000000000003},{"$f":"IF($E28=1,StagingPRDM!CM24*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118.081},{"$f":"IF($E28=1,StagingPRDM!CN24*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":164.65799999999999},{"$f":"IF($E28=1,StagingPRDM!CO24*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.67099999999999},{"$f":"IF($E28=1,StagingPRDM!CP24*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.217},{"$f":"IF($E28=1,StagingPRDM!CQ24*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.262},{"$f":"IF($E28=1,StagingPRDM!CR24*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99.031999999999996},{"$f":"IF($E28=1,StagingPRDM!CS24*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.897000000000006},{"$f":"IF($E28=1,StagingPRDM!CT24*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93.21},{"$f":"IF($E28=1,StagingPRDM!CU24*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.391999999999996},{"$f":"IF($E28=1,StagingPRDM!CV24*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96.492000000000004},{"$f":"IF($E28=1,StagingPRDM!CW24*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B28,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88.090999999999994},6820.5389999999998,{"$f":"+VLOOKUP($B28,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},527.69195394680537,590.4307451841006,765.74417053532272,772.88033636326145,646.51882405113997,596.30068657658308,527.00827366056853,492.71300959801124,474.04327870462259,521.41139983803259,517.32347717979451,473.54771163323795,528.20774824559339,591.0112666105797,766.49864611747137,773.64290283637172,625.20943998160055,596.88525344854304,527.52406795935656,493.19441761021346,474.50648221216164,521.92314869133997,517.82915786488093,474.01293786351738]
[null,10081,"Milton-Freewater, City of",{"$f":"+VLOOKUP($B36,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E35","v":0},{"$f":"IF($E36=1,StagingPRDM!BB32*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4548.75},{"$f":"IF($E36=1,StagingPRDM!BC32*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BD32*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BE32*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BF32*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5610.1980000000003},{"$f":"IF($E36=1,StagingPRDM!BG32*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BH32*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BI32*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BJ32*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BK32*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BL32*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5890.1589999999997},{"$f":"IF($E36=1,StagingPRDM!BM32*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4345.5010000000002},{"$f":"IF($E36=1,StagingPRDM!BN32*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4743.527},{"$f":"IF($E36=1,StagingPRDM!BO32*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5354.0959999999995},{"$f":"IF($E36=1,StagingPRDM!BP32*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7153.4380000000001},{"$f":"IF($E36=1,StagingPRDM!BQ32*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.2290000000003},{"$f":"IF($E36=1,StagingPRDM!BR32*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5374.0439999999999},{"$f":"IF($E36=1,StagingPRDM!BS32*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5026.57},{"$f":"IF($E36=1,StagingPRDM!BT32*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4454.8649999999998},{"$f":"IF($E36=1,StagingPRDM!BU32*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.741},{"$f":"IF($E36=1,StagingPRDM!BV32*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.3320000000003},{"$f":"IF($E36=1,StagingPRDM!BW32*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5617.2809999999999},{"$f":"IF($E36=1,StagingPRDM!BX32*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5656.8770000000004},{"$f":"IF($E36=1,StagingPRDM!BY32*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4543.4390000000003},{"$f":"IF($E36=1,StagingPRDM!BZ32*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2966.6190000000001},{"$f":"IF($E36=1,StagingPRDM!CA32*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CB32*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CC32*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CD32*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3713.9110000000001},{"$f":"IF($E36=1,StagingPRDM!CE32*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CF32*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CG32*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CH32*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CI32*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CJ32*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3110.8969999999999},{"$f":"IF($E36=1,StagingPRDM!CK32*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3045.4969999999998},{"$f":"IF($E36=1,StagingPRDM!CL32*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2771.8429999999998},{"$f":"IF($E36=1,StagingPRDM!CM32*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3702.0509999999999},{"$f":"IF($E36=1,StagingPRDM!CN32*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5523.5609999999997},{"$f":"IF($E36=1,StagingPRDM!CO32*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.2430000000004},{"$f":"IF($E36=1,StagingPRDM!CP32*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3616.7179999999998},{"$f":"IF($E36=1,StagingPRDM!CQ32*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3576.5219999999999},{"$f":"IF($E36=1,StagingPRDM!CR32*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2705.4279999999999},{"$f":"IF($E36=1,StagingPRDM!CS32*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2673.6329999999998},{"$f":"IF($E36=1,StagingPRDM!CT32*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.4479999999999},{"$f":"IF($E36=1,StagingPRDM!CU32*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3229.19},{"$f":"IF($E36=1,StagingPRDM!CV32*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3344.18},{"$f":"IF($E36=1,StagingPRDM!CW32*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B36,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2847.5590000000002},211472.97499999992,{"$f":"+VLOOKUP($B36,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},15201.507778387349,18318.074476811351,25642.054156636706,24409.15003288216,18860.087307759804,17401.669825684141,14483.287478636443,14240.724590336955,14605.63590903172,17893.958063506678,18206.64065832298,14949.939728447842,15201.509801110089,18318.074476811351,25642.054156636706,24409.15003288216,18185.81875043386,17401.669825684141,14483.287478636443,14240.724590336955,14605.63590903172,17893.958063506678,18206.642681045723,14949.939728447844]
[null,10101,"Clallam County PUD #1",{"$f":"+VLOOKUP($B46,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E45","v":0},{"$f":"IF($E46=1,StagingPRDM!BB42*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33177.324000000001},{"$f":"IF($E46=1,StagingPRDM!BC42*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40222.016000000003},{"$f":"IF($E46=1,StagingPRDM!BD42*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48160.612999999998},{"$f":"IF($E46=1,StagingPRDM!BE42*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48426.476999999999},{"$f":"IF($E46=1,StagingPRDM!BF42*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44343.75},{"$f":"IF($E46=1,StagingPRDM!BG42*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41676.035000000003},{"$f":"IF($E46=1,StagingPRDM!BH42*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32845.608999999997},{"$f":"IF($E46=1,StagingPRDM!BI42*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27267.044999999998},{"$f":"IF($E46=1,StagingPRDM!BJ42*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24792.458999999999},{"$f":"IF($E46=1,StagingPRDM!BK42*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23851.84},{"$f":"IF($E46=1,StagingPRDM!BL42*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24931.768},{"$f":"IF($E46=1,StagingPRDM!BM42*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24831.324000000001},{"$f":"IF($E46=1,StagingPRDM!BN42*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33174.949000000001},{"$f":"IF($E46=1,StagingPRDM!BO42*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40219.527000000002},{"$f":"IF($E46=1,StagingPRDM!BP42*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48157.347999999998},{"$f":"IF($E46=1,StagingPRDM!BQ42*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48423.383000000002},{"$f":"IF($E46=1,StagingPRDM!BR42*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43199.343999999997},{"$f":"IF($E46=1,StagingPRDM!BS42*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41673.718999999997},{"$f":"IF($E46=1,StagingPRDM!BT42*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32844.167999999998},{"$f":"IF($E46=1,StagingPRDM!BU42*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27265.359},{"$f":"IF($E46=1,StagingPRDM!BV42*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24791.178},{"$f":"IF($E46=1,StagingPRDM!BW42*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23850.276999999998},{"$f":"IF($E46=1,StagingPRDM!BX42*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24930.366999999998},{"$f":"IF($E46=1,StagingPRDM!BY42*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24829.807000000001},{"$f":"IF($E46=1,StagingPRDM!BZ42*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19659.169999999998},{"$f":"IF($E46=1,StagingPRDM!CA42*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27198.115000000002},{"$f":"IF($E46=1,StagingPRDM!CB42*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32228.879000000001},{"$f":"IF($E46=1,StagingPRDM!CC42*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32708.875},{"$f":"IF($E46=1,StagingPRDM!CD42*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28339.57},{"$f":"IF($E46=1,StagingPRDM!CE42*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26317.636999999999},{"$f":"IF($E46=1,StagingPRDM!CF42*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20770.011999999999},{"$f":"IF($E46=1,StagingPRDM!CG42*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18313.623},{"$f":"IF($E46=1,StagingPRDM!CH42*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14797.011},{"$f":"IF($E46=1,StagingPRDM!CI42*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15516.281999999999},{"$f":"IF($E46=1,StagingPRDM!CJ42*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14278.392},{"$f":"IF($E46=1,StagingPRDM!CK42*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15916.34},{"$f":"IF($E46=1,StagingPRDM!CL42*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19657.763999999999},{"$f":"IF($E46=1,StagingPRDM!CM42*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27196.438999999998},{"$f":"IF($E46=1,StagingPRDM!CN42*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32226.699000000001},{"$f":"IF($E46=1,StagingPRDM!CO42*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32706.787},{"$f":"IF($E46=1,StagingPRDM!CP42*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27608.190999999999},{"$f":"IF($E46=1,StagingPRDM!CQ42*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26316.175999999999},{"$f":"IF($E46=1,StagingPRDM!CR42*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20769.101999999999},{"$f":"IF($E46=1,StagingPRDM!CS42*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18312.491999999998},{"$f":"IF($E46=1,StagingPRDM!CT42*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14796.246999999999},{"$f":"IF($E46=1,StagingPRDM!CU42*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15515.27},{"$f":"IF($E46=1,StagingPRDM!CV42*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14277.591},{"$f":"IF($E46=1,StagingPRDM!CW42*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B46,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B46,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15915.366},1359227.7160000002,{"$f":"+VLOOKUP($B46,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},106873.57793392666,136372.23213077019,162605.65355321974,164114.32153633382,147018.2042078063,137532.34655399065,108449.5358344438,92197.053683736798,80078.521247224533,79630.795614094546,79311.2822845841,82421.226588756224,106865.93001924542,136363.80749055662,162594.63982789856,164103.83978709334,143224.01123230736,137524.70673020033,108444.78041328125,92191.355673777231,80074.384779220534,79625.587103038153,79306.828249109851,82416.187986410019]
[null,10136,"Douglas Electric Cooperative",{"$f":"+VLOOKUP($B58,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E57","v":0},{"$f":"IF($E58=1,StagingPRDM!BB54*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7340.3810000000003},{"$f":"IF($E58=1,StagingPRDM!BC54*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8390.8269999999993},{"$f":"IF($E58=1,StagingPRDM!BD54*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11153.635},{"$f":"IF($E58=1,StagingPRDM!BE54*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11121.79},{"$f":"IF($E58=1,StagingPRDM!BF54*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9141.366},{"$f":"IF($E58=1,StagingPRDM!BG54*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8823.232},{"$f":"IF($E58=1,StagingPRDM!BH54*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8057.1589999999997},{"$f":"IF($E58=1,StagingPRDM!BI54*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6833.1450000000004},{"$f":"IF($E58=1,StagingPRDM!BJ54*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6541.1719999999996},{"$f":"IF($E58=1,StagingPRDM!BK54*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7603.3890000000001},{"$f":"IF($E58=1,StagingPRDM!BL54*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7886.4089999999997},{"$f":"IF($E58=1,StagingPRDM!BM54*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6224.8440000000001},{"$f":"IF($E58=1,StagingPRDM!BN54*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7661.75},{"$f":"IF($E58=1,StagingPRDM!BO54*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8411.8040000000001},{"$f":"IF($E58=1,StagingPRDM!BP54*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11181.512000000001},{"$f":"IF($E58=1,StagingPRDM!BQ54*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11149.591},{"$f":"IF($E58=1,StagingPRDM!BR54*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8792.6380000000008},{"$f":"IF($E58=1,StagingPRDM!BS54*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8845.2880000000005},{"$f":"IF($E58=1,StagingPRDM!BT54*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8077.3029999999999},{"$f":"IF($E58=1,StagingPRDM!BU54*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6850.2259999999997},{"$f":"IF($E58=1,StagingPRDM!BV54*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6557.5259999999998},{"$f":"IF($E58=1,StagingPRDM!BW54*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7622.3950000000004},{"$f":"IF($E58=1,StagingPRDM!BX54*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7604.1670000000004},{"$f":"IF($E58=1,StagingPRDM!BY54*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6514.3990000000003},{"$f":"IF($E58=1,StagingPRDM!BZ54*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4597.4089999999997},{"$f":"IF($E58=1,StagingPRDM!CA54*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5522.9809999999998},{"$f":"IF($E58=1,StagingPRDM!CB54*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7941.98},{"$f":"IF($E58=1,StagingPRDM!CC54*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7301.6469999999999},{"$f":"IF($E58=1,StagingPRDM!CD54*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5708.8689999999997},{"$f":"IF($E58=1,StagingPRDM!CE54*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5850.35},{"$f":"IF($E58=1,StagingPRDM!CF54*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4781.7129999999997},{"$f":"IF($E58=1,StagingPRDM!CG54*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4180.0709999999999},{"$f":"IF($E58=1,StagingPRDM!CH54*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3998.8359999999998},{"$f":"IF($E58=1,StagingPRDM!CI54*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4354.8990000000003},{"$f":"IF($E58=1,StagingPRDM!CJ54*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4009.7930000000001},{"$f":"IF($E58=1,StagingPRDM!CK54*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4221.4579999999996},{"$f":"IF($E58=1,StagingPRDM!CL54*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4305.8890000000001},{"$f":"IF($E58=1,StagingPRDM!CM54*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5536.7879999999996},{"$f":"IF($E58=1,StagingPRDM!CN54*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7961.83},{"$f":"IF($E58=1,StagingPRDM!CO54*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7319.8990000000003},{"$f":"IF($E58=1,StagingPRDM!CP54*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5581.3710000000001},{"$f":"IF($E58=1,StagingPRDM!CQ54*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5864.9740000000002},{"$f":"IF($E58=1,StagingPRDM!CR54*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4793.6670000000004},{"$f":"IF($E58=1,StagingPRDM!CS54*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4190.5200000000004},{"$f":"IF($E58=1,StagingPRDM!CT54*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4008.8339999999998},{"$f":"IF($E58=1,StagingPRDM!CU54*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4365.7839999999997},{"$f":"IF($E58=1,StagingPRDM!CV54*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4321.7749999999996},{"$f":"IF($E58=1,StagingPRDM!CW54*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B58,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B58,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3958.0160000000001},323065.30099999998,{"$f":"+VLOOKUP($B58,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},24146.839302468677,28143.775846400637,38625.13470138194,37265.504975222015,30037.908033974123,29680.587993723875,25969.478354784645,22276.68244753651,21319.513865023113,24188.301073200277,24062.718309143187,21129.972607916301,24207.215553545248,28214.134234200817,38721.673189610417,37358.657425583144,29074.634874230367,29754.781463839747,26034.403709304257,22332.368004578217,21372.816654676699,24248.762278631944,24122.87408344106,21182.791966834942]
[null,10172,"U.S. Airforce Base, Fairchild",{"$f":"+VLOOKUP($B65,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E64","v":0},{"$f":"IF($E65=1,StagingPRDM!BB61*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2321.7199999999998},{"$f":"IF($E65=1,StagingPRDM!BC61*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2183.23},{"$f":"IF($E65=1,StagingPRDM!BD61*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2604.3389999999999},{"$f":"IF($E65=1,StagingPRDM!BE61*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2593.268},{"$f":"IF($E65=1,StagingPRDM!BF61*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2291.2190000000001},{"$f":"IF($E65=1,StagingPRDM!BG61*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2284.6469999999999},{"$f":"IF($E65=1,StagingPRDM!BH61*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2214.0659999999998},{"$f":"IF($E65=1,StagingPRDM!BI61*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2205.4879999999998},{"$f":"IF($E65=1,StagingPRDM!BJ61*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2346.819},{"$f":"IF($E65=1,StagingPRDM!BK61*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2525.3789999999999},{"$f":"IF($E65=1,StagingPRDM!BL61*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2540.4110000000001},{"$f":"IF($E65=1,StagingPRDM!BM61*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2155.2440000000001},{"$f":"IF($E65=1,StagingPRDM!BN61*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2327.7089999999998},{"$f":"IF($E65=1,StagingPRDM!BO61*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2189.0070000000001},{"$f":"IF($E65=1,StagingPRDM!BP61*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2611.0300000000002},{"$f":"IF($E65=1,StagingPRDM!BQ61*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2600.0360000000001},{"$f":"IF($E65=1,StagingPRDM!BR61*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2300.9319999999998},{"$f":"IF($E65=1,StagingPRDM!BS61*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2290.7170000000001},{"$f":"IF($E65=1,StagingPRDM!BT61*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2219.924},{"$f":"IF($E65=1,StagingPRDM!BU61*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2211.2379999999998},{"$f":"IF($E65=1,StagingPRDM!BV61*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2352.6439999999998},{"$f":"IF($E65=1,StagingPRDM!BW61*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2531.902},{"$f":"IF($E65=1,StagingPRDM!BX61*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2547.0300000000002},{"$f":"IF($E65=1,StagingPRDM!BY61*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2160.8339999999998},{"$f":"IF($E65=1,StagingPRDM!BZ61*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1395.6859999999999},{"$f":"IF($E65=1,StagingPRDM!CA61*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1502.231},{"$f":"IF($E65=1,StagingPRDM!CB61*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1807.924},{"$f":"IF($E65=1,StagingPRDM!CC61*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1773.8040000000001},{"$f":"IF($E65=1,StagingPRDM!CD61*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1486.883},{"$f":"IF($E65=1,StagingPRDM!CE61*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1445.83},{"$f":"IF($E65=1,StagingPRDM!CF61*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1382.8910000000001},{"$f":"IF($E65=1,StagingPRDM!CG61*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1447.626},{"$f":"IF($E65=1,StagingPRDM!CH61*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1380.5519999999999},{"$f":"IF($E65=1,StagingPRDM!CI61*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1574.423},{"$f":"IF($E65=1,StagingPRDM!CJ61*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1452.05},{"$f":"IF($E65=1,StagingPRDM!CK61*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1400.7059999999999},{"$f":"IF($E65=1,StagingPRDM!CL61*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1399.2850000000001},{"$f":"IF($E65=1,StagingPRDM!CM61*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1506.2059999999999},{"$f":"IF($E65=1,StagingPRDM!CN61*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1812.569},{"$f":"IF($E65=1,StagingPRDM!CO61*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1778.434},{"$f":"IF($E65=1,StagingPRDM!CP61*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1493.1859999999999},{"$f":"IF($E65=1,StagingPRDM!CQ61*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1449.671},{"$f":"IF($E65=1,StagingPRDM!CR61*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1386.55},{"$f":"IF($E65=1,StagingPRDM!CS61*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1451.4010000000001},{"$f":"IF($E65=1,StagingPRDM!CT61*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1383.979},{"$f":"IF($E65=1,StagingPRDM!CU61*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1578.489},{"$f":"IF($E65=1,StagingPRDM!CV61*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1455.8330000000001},{"$f":"IF($E65=1,StagingPRDM!CW61*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B65,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B65,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1404.34},92759.382000000027,{"$f":"+VLOOKUP($B65,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},7519.2816512966692,7454.6657733563343,8924.7847064848975,8833.3758431259466,7642.0528307446775,7545.7206602357246,7275.6467199447989,7389.236760874378,7539.4380834042122,8292.7627363138126,8075.6416546423916,7192.7009285314525,7538.6755169311018,7474.3913655201823,8947.7142914694541,8856.4308369204045,7674.4487581540498,7565.7678653152889,7294.8969722646671,7408.5031949761697,7558.1523141978878,8314.1813474113314,8096.6820165874651,7211.3585230883991]
[null,10174,"Farmers Elec Coop",{"$f":"+VLOOKUP($B67,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E66","v":0},{"$f":"IF($E67=1,StagingPRDM!BB63*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":177.37899999999999},{"$f":"IF($E67=1,StagingPRDM!BC63*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.77099999999999},{"$f":"IF($E67=1,StagingPRDM!BD63*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286.322},{"$f":"IF($E67=1,StagingPRDM!BE63*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290.85199999999998},{"$f":"IF($E67=1,StagingPRDM!BF63*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":244.749},{"$f":"IF($E67=1,StagingPRDM!BG63*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":208.85300000000001},{"$f":"IF($E67=1,StagingPRDM!BH63*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182.505},{"$f":"IF($E67=1,StagingPRDM!BI63*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.12100000000001},{"$f":"IF($E67=1,StagingPRDM!BJ63*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.673},{"$f":"IF($E67=1,StagingPRDM!BK63*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.19300000000001},{"$f":"IF($E67=1,StagingPRDM!BL63*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194.84},{"$f":"IF($E67=1,StagingPRDM!BM63*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":152.24199999999999},{"$f":"IF($E67=1,StagingPRDM!BN63*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":184.64500000000001},{"$f":"IF($E67=1,StagingPRDM!BO63*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.87899999999999},{"$f":"IF($E67=1,StagingPRDM!BP63*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286.42599999999999},{"$f":"IF($E67=1,StagingPRDM!BQ63*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290.959},{"$f":"IF($E67=1,StagingPRDM!BR63*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":235.41900000000001},{"$f":"IF($E67=1,StagingPRDM!BS63*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":208.959},{"$f":"IF($E67=1,StagingPRDM!BT63*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182.61600000000001},{"$f":"IF($E67=1,StagingPRDM!BU63*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.233},{"$f":"IF($E67=1,StagingPRDM!BV63*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.78700000000001},{"$f":"IF($E67=1,StagingPRDM!BW63*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":206.309},{"$f":"IF($E67=1,StagingPRDM!BX63*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.93600000000001},{"$f":"IF($E67=1,StagingPRDM!BY63*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":158.67400000000001},{"$f":"IF($E67=1,StagingPRDM!BZ63*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134.03200000000001},{"$f":"IF($E67=1,StagingPRDM!CA63*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.77000000000001},{"$f":"IF($E67=1,StagingPRDM!CB63*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":241.16300000000001},{"$f":"IF($E67=1,StagingPRDM!CC63*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":228.07599999999999},{"$f":"IF($E67=1,StagingPRDM!CD63*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":179.316},{"$f":"IF($E67=1,StagingPRDM!CE63*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":166.61699999999999},{"$f":"IF($E67=1,StagingPRDM!CF63*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":129.923},{"$f":"IF($E67=1,StagingPRDM!CG63*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.726},{"$f":"IF($E67=1,StagingPRDM!CH63*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.724},{"$f":"IF($E67=1,StagingPRDM!CI63*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130.19900000000001},{"$f":"IF($E67=1,StagingPRDM!CJ63*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":110.815},{"$f":"IF($E67=1,StagingPRDM!CK63*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":113.989},{"$f":"IF($E67=1,StagingPRDM!CL63*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.95699999999999},{"$f":"IF($E67=1,StagingPRDM!CM63*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159.85300000000001},{"$f":"IF($E67=1,StagingPRDM!CN63*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":241.25},{"$f":"IF($E67=1,StagingPRDM!CO63*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":228.16},{"$f":"IF($E67=1,StagingPRDM!CP63*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.44499999999999},{"$f":"IF($E67=1,StagingPRDM!CQ63*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":166.70099999999999},{"$f":"IF($E67=1,StagingPRDM!CR63*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130.00200000000001},{"$f":"IF($E67=1,StagingPRDM!CS63*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122.804},{"$f":"IF($E67=1,StagingPRDM!CT63*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125.801},{"$f":"IF($E67=1,StagingPRDM!CU63*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130.27199999999999},{"$f":"IF($E67=1,StagingPRDM!CV63*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.90900000000001},{"$f":"IF($E67=1,StagingPRDM!CW63*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B67,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B67,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107.747},8697.5929999999989,{"$f":"+VLOOKUP($B67,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},629.89811129372129,741.41081596896674,1066.955904691127,1049.6474662019909,857.76591888459916,759.47170731751146,631.95522032065264,600.43917730332987,633.91523865604734,680.42774807029139,618.25531920029277,538.51149788491318,630.28445133712717,741.79715601237262,1067.3422447345329,1050.033806245397,829.04123324895329,759.8560246381769,632.33953764131832,600.82349462399566,634.30157869945344,680.81004266821662,618.63963652095845,538.89581520557886]
[null,10202,"Hood River Elec Coop",{"$f":"+VLOOKUP($B76,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E75","v":0},{"$f":"IF($E76=1,StagingPRDM!BB72*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7326.8980000000001},{"$f":"IF($E76=1,StagingPRDM!BC72*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7610.3050000000003},{"$f":"IF($E76=1,StagingPRDM!BD72*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8587.1239999999998},{"$f":"IF($E76=1,StagingPRDM!BE72*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9003.5769999999993},{"$f":"IF($E76=1,StagingPRDM!BF72*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7359.2479999999996},{"$f":"IF($E76=1,StagingPRDM!BG72*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7170.4719999999998},{"$f":"IF($E76=1,StagingPRDM!BH72*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6379.4949999999999},{"$f":"IF($E76=1,StagingPRDM!BI72*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5446.56},{"$f":"IF($E76=1,StagingPRDM!BJ72*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5213.6350000000002},{"$f":"IF($E76=1,StagingPRDM!BK72*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5740.4219999999996},{"$f":"IF($E76=1,StagingPRDM!BL72*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7360.9139999999998},{"$f":"IF($E76=1,StagingPRDM!BM72*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6939.1210000000001},{"$f":"IF($E76=1,StagingPRDM!BN72*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7654.8519999999999},{"$f":"IF($E76=1,StagingPRDM!BO72*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7669.0290000000005},{"$f":"IF($E76=1,StagingPRDM!BP72*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8653.76},{"$f":"IF($E76=1,StagingPRDM!BQ72*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9073.5210000000006},{"$f":"IF($E76=1,StagingPRDM!BR72*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7127.768},{"$f":"IF($E76=1,StagingPRDM!BS72*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7226.9369999999999},{"$f":"IF($E76=1,StagingPRDM!BT72*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6430.4960000000001},{"$f":"IF($E76=1,StagingPRDM!BU72*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5490.6629999999996},{"$f":"IF($E76=1,StagingPRDM!BV72*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5256.0450000000001},{"$f":"IF($E76=1,StagingPRDM!BW72*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5786.73},{"$f":"IF($E76=1,StagingPRDM!BX72*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7162.1040000000003},{"$f":"IF($E76=1,StagingPRDM!BY72*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7267.2169999999996},{"$f":"IF($E76=1,StagingPRDM!BZ72*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4525.732},{"$f":"IF($E76=1,StagingPRDM!CA72*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4946.4719999999998},{"$f":"IF($E76=1,StagingPRDM!CB72*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6073.22},{"$f":"IF($E76=1,StagingPRDM!CC72*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5760.9629999999997},{"$f":"IF($E76=1,StagingPRDM!CD72*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4404.451},{"$f":"IF($E76=1,StagingPRDM!CE72*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4544.4840000000004},{"$f":"IF($E76=1,StagingPRDM!CF72*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3636.386},{"$f":"IF($E76=1,StagingPRDM!CG72*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3164.596},{"$f":"IF($E76=1,StagingPRDM!CH72*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3039.8119999999999},{"$f":"IF($E76=1,StagingPRDM!CI72*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3241.14},{"$f":"IF($E76=1,StagingPRDM!CJ72*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3905.5790000000002},{"$f":"IF($E76=1,StagingPRDM!CK72*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4663.3869999999997},{"$f":"IF($E76=1,StagingPRDM!CL72*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4291.0420000000004},{"$f":"IF($E76=1,StagingPRDM!CM72*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4984.6409999999996},{"$f":"IF($E76=1,StagingPRDM!CN72*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6120.3469999999998},{"$f":"IF($E76=1,StagingPRDM!CO72*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5805.7169999999996},{"$f":"IF($E76=1,StagingPRDM!CP72*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4329.192},{"$f":"IF($E76=1,StagingPRDM!CQ72*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4580.2700000000004},{"$f":"IF($E76=1,StagingPRDM!CR72*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3665.4569999999999},{"$f":"IF($E76=1,StagingPRDM!CS72*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3190.2220000000002},{"$f":"IF($E76=1,StagingPRDM!CT72*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3064.54},{"$f":"IF($E76=1,StagingPRDM!CU72*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3267.2860000000001},{"$f":"IF($E76=1,StagingPRDM!CV72*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4193.3639999999996},{"$f":"IF($E76=1,StagingPRDM!CW72*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B76,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B76,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4426.7120000000004},272761.90500000003,{"$f":"+VLOOKUP($B76,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},23974.58423390086,25398.878383346895,29653.811190087181,29864.570808740213,23794.701477879196,23696.107903346536,20259.350263294065,17417.981061862287,16694.43493313605,18167.209701222684,22788.99159504299,23468.656776640168,24163.231447556434,25594.866057827188,29883.922197197102,30096.573061612362,23174.253527228364,23882.706098866143,20421.313718559006,17559.023495823832,16830.236492477361,18313.764054651674,22968.963350865226,23653.576112285293]
[null,10237,"Lewis County PUD #1",{"$f":"+VLOOKUP($B85,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E84","v":1},{"$f":"IF($E85=1,StagingPRDM!BB81*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17906.782717734604},{"$f":"IF($E85=1,StagingPRDM!BC81*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21098.691095591759},{"$f":"IF($E85=1,StagingPRDM!BD81*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24750.961689176442},{"$f":"IF($E85=1,StagingPRDM!BE81*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22607.313181139936},{"$f":"IF($E85=1,StagingPRDM!BF81*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20476.13292366948},{"$f":"IF($E85=1,StagingPRDM!BG81*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19948.107746256977},{"$f":"IF($E85=1,StagingPRDM!BH81*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19428.859248742028},{"$f":"IF($E85=1,StagingPRDM!BI81*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16787.608797876175},{"$f":"IF($E85=1,StagingPRDM!BJ81*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15123.19630167652},{"$f":"IF($E85=1,StagingPRDM!BK81*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14996.93052610272},{"$f":"IF($E85=1,StagingPRDM!BL81*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15806.179360461872},{"$f":"IF($E85=1,StagingPRDM!BM81*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14731.772397397823},{"$f":"IF($E85=1,StagingPRDM!BN81*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18813.760299466991},{"$f":"IF($E85=1,StagingPRDM!BO81*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21346.32612187172},{"$f":"IF($E85=1,StagingPRDM!BP81*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25041.463361559039},{"$f":"IF($E85=1,StagingPRDM!BQ81*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22872.654882592738},{"$f":"IF($E85=1,StagingPRDM!BR81*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20598.08121675767},{"$f":"IF($E85=1,StagingPRDM!BS81*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20182.238392731626},{"$f":"IF($E85=1,StagingPRDM!BT81*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19656.895483257886},{"$f":"IF($E85=1,StagingPRDM!BU81*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16984.644714796552},{"$f":"IF($E85=1,StagingPRDM!BV81*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15300.69703367144},{"$f":"IF($E85=1,StagingPRDM!BW81*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15172.949278551585},{"$f":"IF($E85=1,StagingPRDM!BX81*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15399.411208082221},{"$f":"IF($E85=1,StagingPRDM!BY81*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15525.707284166599},{"$f":"IF($E85=1,StagingPRDM!BZ81*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14118.809450521514},{"$f":"IF($E85=1,StagingPRDM!CA81*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16931.699604212386},{"$f":"IF($E85=1,StagingPRDM!CB81*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21285.82705269174},{"$f":"IF($E85=1,StagingPRDM!CC81*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17824.996931283411},{"$f":"IF($E85=1,StagingPRDM!CD81*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15152.338363515415},{"$f":"IF($E85=1,StagingPRDM!CE81*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15680.36354092796},{"$f":"IF($E85=1,StagingPRDM!CF81*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14198.012527926867},{"$f":"IF($E85=1,StagingPRDM!CG81*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13236.383859863909},{"$f":"IF($E85=1,StagingPRDM!CH81*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12098.557041341217},{"$f":"IF($E85=1,StagingPRDM!CI81*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11824.502914811761},{"$f":"IF($E85=1,StagingPRDM!CJ81*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11415.573982555798},{"$f":"IF($E85=1,StagingPRDM!CK81*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12890.300847723094},{"$f":"IF($E85=1,StagingPRDM!CL81*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13587.715771837271},{"$f":"IF($E85=1,StagingPRDM!CM81*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17130.426712802055},{"$f":"IF($E85=1,StagingPRDM!CN81*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21535.658490940772},{"$f":"IF($E85=1,StagingPRDM!CO81*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18034.208657428888},{"$f":"IF($E85=1,StagingPRDM!CP81*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15448.560912568253},{"$f":"IF($E85=1,StagingPRDM!CQ81*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15864.403736594331},{"$f":"IF($E85=1,StagingPRDM!CR81*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14364.654391611532},{"$f":"IF($E85=1,StagingPRDM!CS81*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13391.739102051128},{"$f":"IF($E85=1,StagingPRDM!CT81*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12240.557626937152},{"$f":"IF($E85=1,StagingPRDM!CU81*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11963.286931165705},{"$f":"IF($E85=1,StagingPRDM!CV81*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12141.843452526367},{"$f":"IF($E85=1,StagingPRDM!CW81*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B85,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B85,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12420.565827333281},0,{"$f":"+VLOOKUP($B85,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10279,"Northern Wasco County PUD",{"$f":"+VLOOKUP($B97,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E96","v":0},{"$f":"IF($E97=1,StagingPRDM!BB93*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33896.309993687217},{"$f":"IF($E97=1,StagingPRDM!BC93*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35693.945255962317},{"$f":"IF($E97=1,StagingPRDM!BD93*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36886.400845420445},{"$f":"IF($E97=1,StagingPRDM!BE93*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42743.165651599826},{"$f":"IF($E97=1,StagingPRDM!BF93*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32506.867508347554},{"$f":"IF($E97=1,StagingPRDM!BG93*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42616.605704535075},{"$f":"IF($E97=1,StagingPRDM!BH93*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40857.276821825988},{"$f":"IF($E97=1,StagingPRDM!BI93*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34205.139524599326},{"$f":"IF($E97=1,StagingPRDM!BJ93*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34140.017175811503},{"$f":"IF($E97=1,StagingPRDM!BK93*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37651.679709176904},{"$f":"IF($E97=1,StagingPRDM!BL93*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38425.435370802021},{"$f":"IF($E97=1,StagingPRDM!BM93*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31678.973794943959},{"$f":"IF($E97=1,StagingPRDM!BN93*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36231.333921287012},{"$f":"IF($E97=1,StagingPRDM!BO93*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35869.504440910096},{"$f":"IF($E97=1,StagingPRDM!BP93*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39033.230004023644},{"$f":"IF($E97=1,StagingPRDM!BQ93*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41037.145820969046},{"$f":"IF($E97=1,StagingPRDM!BR93*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29455.498732805143},{"$f":"IF($E97=1,StagingPRDM!BS93*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46688.134602911523},{"$f":"IF($E97=1,StagingPRDM!BT93*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46452.737608494761},{"$f":"IF($E97=1,StagingPRDM!BU93*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35125.284525211195},{"$f":"IF($E97=1,StagingPRDM!BV93*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35079.205296079592},{"$f":"IF($E97=1,StagingPRDM!BW93*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38894.811119292513},{"$f":"IF($E97=1,StagingPRDM!BX93*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38064.917466990344},{"$f":"IF($E97=1,StagingPRDM!BY93*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33934.910888828395},{"$f":"IF($E97=1,StagingPRDM!BZ93*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24379.735812857856},{"$f":"IF($E97=1,StagingPRDM!CA93*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26531.955817408838},{"$f":"IF($E97=1,StagingPRDM!CB93*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29227.76168350815},{"$f":"IF($E97=1,StagingPRDM!CC93*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30995.836764326647},{"$f":"IF($E97=1,StagingPRDM!CD93*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29949.414895834052},{"$f":"IF($E97=1,StagingPRDM!CE93*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19739.673786339594},{"$f":"IF($E97=1,StagingPRDM!CF93*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16092.368730192331},{"$f":"IF($E97=1,StagingPRDM!CG93*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23891.848360812481},{"$f":"IF($E97=1,StagingPRDM!CH93*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24161.57692484984},{"$f":"IF($E97=1,StagingPRDM!CI93*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25498.747261750228},{"$f":"IF($E97=1,StagingPRDM!CJ93*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23794.794946136717},{"$f":"IF($E97=1,StagingPRDM!CK93*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24950.044109548704},{"$f":"IF($E97=1,StagingPRDM!CL93*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23428.366192683585},{"$f":"IF($E97=1,StagingPRDM!CM93*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26370.566775355022},{"$f":"IF($E97=1,StagingPRDM!CN93*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30513.529961621054},{"$f":"IF($E97=1,StagingPRDM!CO93*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29175.734171939373},{"$f":"IF($E97=1,StagingPRDM!CP93*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32082.841134744718},{"$f":"IF($E97=1,StagingPRDM!CQ93*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16209.481196041641},{"$f":"IF($E97=1,StagingPRDM!CR93*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12657.801913705604},{"$f":"IF($E97=1,StagingPRDM!CS93*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23501.397427020325},{"$f":"IF($E97=1,StagingPRDM!CT93*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23723.255418630353},{"$f":"IF($E97=1,StagingPRDM!CU93*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24761.006239114693},{"$f":"IF($E97=1,StagingPRDM!CV93*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24648.518907675476},{"$f":"IF($E97=1,StagingPRDM!CW93*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B97,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B97,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23159.686480050004},1486614.4766966628,{"$f":"+VLOOKUP($B97,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},117876.28307031264,125865.74513959505,133730.62000615985,149153.55703708358,126331.7426963764,126129.46452952967,115193.34311268137,117514.0985413974,117927.96018579864,127735.80469661983,125854.27477160424,114544.80227884774,120675.0321027192,125894.40740986061,140673.81289985706,142021.18902680292,124474.99945320097,127224.4377900547,119564.23248564397,118585.5227757797,118941.07447591459,128758.06932612778,126851.89388024494,115486.54044889864]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B105,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E104","v":1},{"$f":"IF($E105=1,StagingPRDM!BB101*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4303.1769476128993},{"$f":"IF($E105=1,StagingPRDM!BC101*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18711.167547295441},{"$f":"IF($E105=1,StagingPRDM!BD101*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16428.98438709676},{"$f":"IF($E105=1,StagingPRDM!BE101*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24047.165295483865},{"$f":"IF($E105=1,StagingPRDM!BF101*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21854.95547586208},{"$f":"IF($E105=1,StagingPRDM!BG101*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20150.764792764443},{"$f":"IF($E105=1,StagingPRDM!BH101*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1307.8282879999999},{"$f":"IF($E105=1,StagingPRDM!BI101*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!BJ101*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!BK101*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4809.4330590967647},{"$f":"IF($E105=1,StagingPRDM!BL101*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5125.8431287741823},{"$f":"IF($E105=1,StagingPRDM!BM101*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9416.3636736000008},{"$f":"IF($E105=1,StagingPRDM!BN101*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4456.4742348387263},{"$f":"IF($E105=1,StagingPRDM!BO101*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18660.044138696237},{"$f":"IF($E105=1,StagingPRDM!BP101*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16384.096451612921},{"$f":"IF($E105=1,StagingPRDM!BQ101*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23981.462658064494},{"$f":"IF($E105=1,StagingPRDM!BR101*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21670.698239999998},{"$f":"IF($E105=1,StagingPRDM!BS101*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20095.708058358025},{"$f":"IF($E105=1,StagingPRDM!BT101*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1304.2549866666652},{"$f":"IF($E105=1,StagingPRDM!BU101*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!BV101*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!BW101*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4796.2925316128994},{"$f":"IF($E105=1,StagingPRDM!BX101*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4922.5107561290342},{"$f":"IF($E105=1,StagingPRDM!BY101*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9781.9124000000011},{"$f":"IF($E105=1,StagingPRDM!BZ101*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3392.8895163870939},{"$f":"IF($E105=1,StagingPRDM!CA101*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15015.71195670459},{"$f":"IF($E105=1,StagingPRDM!CB101*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14128.926572903212},{"$f":"IF($E105=1,StagingPRDM!CC101*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18960.264944516126},{"$f":"IF($E105=1,StagingPRDM!CD101*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16172.667052137938},{"$f":"IF($E105=1,StagingPRDM!CE101*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15839.663671235545},{"$f":"IF($E105=1,StagingPRDM!CF101*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":955.72067200000004},{"$f":"IF($E105=1,StagingPRDM!CG101*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!CH101*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!CI101*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3792.0529889032186},{"$f":"IF($E105=1,StagingPRDM!CJ101*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3701.9978152257986},{"$f":"IF($E105=1,StagingPRDM!CK101*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8239.3182144000002},{"$f":"IF($E105=1,StagingPRDM!CL101*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3218.5647251613027},{"$f":"IF($E105=1,StagingPRDM!CM101*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14974.685421303731},{"$f":"IF($E105=1,StagingPRDM!CN101*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14090.322948387111},{"$f":"IF($E105=1,StagingPRDM!CO101*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18908.460941935467},{"$f":"IF($E105=1,StagingPRDM!CP101*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16253.023679999998},{"$f":"IF($E105=1,StagingPRDM!CQ101*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15796.385901642005},{"$f":"IF($E105=1,StagingPRDM!CR101*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":953.10941333333233},{"$f":"IF($E105=1,StagingPRDM!CS101*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!CT101*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":0},{"$f":"IF($E105=1,StagingPRDM!CU101*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3781.6921883870937},{"$f":"IF($E105=1,StagingPRDM!CV101*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3881.210403870969},{"$f":"IF($E105=1,StagingPRDM!CW101*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B105,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B105,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7825.5299199999999},0,{"$f":"+VLOOKUP($B105,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10354,"Snohomish County PUD #1",{"$f":"+VLOOKUP($B115,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E114","v":1},{"$f":"IF($E115=1,StagingPRDM!BB111*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":142452.49390842748},{"$f":"IF($E115=1,StagingPRDM!BC111*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":158579.98166509721},{"$f":"IF($E115=1,StagingPRDM!BD111*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178733.78105302199},{"$f":"IF($E115=1,StagingPRDM!BE111*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182408.68122420568},{"$f":"IF($E115=1,StagingPRDM!BF111*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":157133.66249198958},{"$f":"IF($E115=1,StagingPRDM!BG111*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154821.16562125241},{"$f":"IF($E115=1,StagingPRDM!BH111*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140020.37815877114},{"$f":"IF($E115=1,StagingPRDM!BI111*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128554.6896246783},{"$f":"IF($E115=1,StagingPRDM!BJ111*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122552.3526784116},{"$f":"IF($E115=1,StagingPRDM!BK111*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123343.01301827232},{"$f":"IF($E115=1,StagingPRDM!BL111*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128086.97505743665},{"$f":"IF($E115=1,StagingPRDM!BM111*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119307.30446664538},{"$f":"IF($E115=1,StagingPRDM!BN111*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":149001.47376631069},{"$f":"IF($E115=1,StagingPRDM!BO111*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":159727.04395863842},{"$f":"IF($E115=1,StagingPRDM!BP111*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":180026.62254963},{"$f":"IF($E115=1,StagingPRDM!BQ111*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":183728.10450859446},{"$f":"IF($E115=1,StagingPRDM!BR111*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":157365.86156968473},{"$f":"IF($E115=1,StagingPRDM!BS111*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":155941.03913530853},{"$f":"IF($E115=1,StagingPRDM!BT111*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141033.19260373991},{"$f":"IF($E115=1,StagingPRDM!BU111*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":129484.5688917714},{"$f":"IF($E115=1,StagingPRDM!BV111*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123438.8150254628},{"$f":"IF($E115=1,StagingPRDM!BW111*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124235.19447723987},{"$f":"IF($E115=1,StagingPRDM!BX111*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124235.19447723987},{"$f":"IF($E115=1,StagingPRDM!BY111*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125177.38988497641},{"$f":"IF($E115=1,StagingPRDM!BZ111*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":112318.31250472166},{"$f":"IF($E115=1,StagingPRDM!CA111*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127260.43528624049},{"$f":"IF($E115=1,StagingPRDM!CB111*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153711.05170559892},{"$f":"IF($E115=1,StagingPRDM!CC111*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":143822.22942677757},{"$f":"IF($E115=1,StagingPRDM!CD111*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116278.91024407229},{"$f":"IF($E115=1,StagingPRDM!CE111*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121698.3681686287},{"$f":"IF($E115=1,StagingPRDM!CF111*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102322.58403910199},{"$f":"IF($E115=1,StagingPRDM!CG111*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101360.42835791943},{"$f":"IF($E115=1,StagingPRDM!CH111*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98041.882142729286},{"$f":"IF($E115=1,StagingPRDM!CI111*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97251.22180286856},{"$f":"IF($E115=1,StagingPRDM!CJ111*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92507.259763704249},{"$f":"IF($E115=1,StagingPRDM!CK111*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104393.89140831471},{"$f":"IF($E115=1,StagingPRDM!CL111*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107612.17549789106},{"$f":"IF($E115=1,StagingPRDM!CM111*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128180.95277680733},{"$f":"IF($E115=1,StagingPRDM!CN111*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154822.89539268179},{"$f":"IF($E115=1,StagingPRDM!CO111*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":144862.54393946871},{"$f":"IF($E115=1,StagingPRDM!CP111*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118024.39617726355},{"$f":"IF($E115=1,StagingPRDM!CQ111*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122578.65335876416},{"$f":"IF($E115=1,StagingPRDM!CR111*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103062.71767196376},{"$f":"IF($E115=1,StagingPRDM!CS111*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102093.60239543514},{"$f":"IF($E115=1,StagingPRDM!CT111*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98751.052020370247},{"$f":"IF($E115=1,StagingPRDM!CU111*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97954.67256859297},{"$f":"IF($E115=1,StagingPRDM!CV111*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97954.67256859297},{"$f":"IF($E115=1,StagingPRDM!CW111*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B115,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B115,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100141.91190798112},0,{"$f":"+VLOOKUP($B115,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"No"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10388,"Umatilla Elec Coop",{"$f":"+VLOOKUP($B124,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E123","v":0},{"$f":"IF($E124=1,StagingPRDM!BB120*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":85954.200000000012},{"$f":"IF($E124=1,StagingPRDM!BC120*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89733.099999999977},{"$f":"IF($E124=1,StagingPRDM!BD120*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78220.900000000023},{"$f":"IF($E124=1,StagingPRDM!BE120*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100855.40000000002},{"$f":"IF($E124=1,StagingPRDM!BF120*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95028.900000000023},{"$f":"IF($E124=1,StagingPRDM!BG120*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74036.899999999965},{"$f":"IF($E124=1,StagingPRDM!BH120*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94223.400000000023},{"$f":"IF($E124=1,StagingPRDM!BI120*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109415.59999999998},{"$f":"IF($E124=1,StagingPRDM!BJ120*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94841.099999999977},{"$f":"IF($E124=1,StagingPRDM!BK120*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":125972.79999999999},{"$f":"IF($E124=1,StagingPRDM!BL120*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122906.5},{"$f":"IF($E124=1,StagingPRDM!BM120*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80923.5},{"$f":"IF($E124=1,StagingPRDM!BN120*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":110895.20000000001},{"$f":"IF($E124=1,StagingPRDM!BO120*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92101.699999999953},{"$f":"IF($E124=1,StagingPRDM!BP120*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75834.800000000047},{"$f":"IF($E124=1,StagingPRDM!BQ120*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109413.20000000001},{"$f":"IF($E124=1,StagingPRDM!BR120*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90928.400000000023},{"$f":"IF($E124=1,StagingPRDM!BS120*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69337.700000000012},{"$f":"IF($E124=1,StagingPRDM!BT120*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96972},{"$f":"IF($E124=1,StagingPRDM!BU120*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":114792.29999999999},{"$f":"IF($E124=1,StagingPRDM!BV120*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91013.5},{"$f":"IF($E124=1,StagingPRDM!BW120*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131902.19999999995},{"$f":"IF($E124=1,StagingPRDM!BX120*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99682.800000000047},{"$f":"IF($E124=1,StagingPRDM!BY120*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104728.40000000002},{"$f":"IF($E124=1,StagingPRDM!BZ120*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75664.200000000012},{"$f":"IF($E124=1,StagingPRDM!CA120*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56905},{"$f":"IF($E124=1,StagingPRDM!CB120*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77218.599999999977},{"$f":"IF($E124=1,StagingPRDM!CC120*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48631.5},{"$f":"IF($E124=1,StagingPRDM!CD120*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46036.799999999988},{"$f":"IF($E124=1,StagingPRDM!CE120*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78280.400000000023},{"$f":"IF($E124=1,StagingPRDM!CF120*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58013.900000000023},{"$f":"IF($E124=1,StagingPRDM!CG120*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59727.400000000023},{"$f":"IF($E124=1,StagingPRDM!CH120*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88462.099999999977},{"$f":"IF($E124=1,StagingPRDM!CI120*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71997},{"$f":"IF($E124=1,StagingPRDM!CJ120*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68752},{"$f":"IF($E124=1,StagingPRDM!CK120*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80420.200000000012},{"$f":"IF($E124=1,StagingPRDM!CL120*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50723.200000000012},{"$f":"IF($E124=1,StagingPRDM!CM120*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54536.599999999977},{"$f":"IF($E124=1,StagingPRDM!CN120*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79605},{"$f":"IF($E124=1,StagingPRDM!CO120*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40074},{"$f":"IF($E124=1,StagingPRDM!CP120*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45453},{"$f":"IF($E124=1,StagingPRDM!CQ120*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82980.099999999977},{"$f":"IF($E124=1,StagingPRDM!CR120*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55264.799999999988},{"$f":"IF($E124=1,StagingPRDM!CS120*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54351},{"$f":"IF($E124=1,StagingPRDM!CT120*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":92289.600000000035},{"$f":"IF($E124=1,StagingPRDM!CU120*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66067.399999999965},{"$f":"IF($E124=1,StagingPRDM!CV120*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91975.5},{"$f":"IF($E124=1,StagingPRDM!CW120*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B124,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B124,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56615.800000000047},3919759.5999999996,{"$f":"+VLOOKUP($B124,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},326909.2129382494,296608.21947105211,314411.01139792876,302370.55201374838,285336.79927275114,308095.66645802214,307933.84863879462,342129.39247025282,370771.55101809255,400438.01636164339,387672.00633050111,326353.57100147643,326909.2129382494,296608.62401560013,314411.61821475095,302371.15883057046,275861.75914015091,308096.67781939229,307932.83727742429,342129.9992870749,370771.34874581866,400437.6118170952,387671.60178595316,326354.58236284676]
[null,10426,"U.S. DOE Richland Operations Office",{"$f":"+VLOOKUP($B129,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E128","v":0},{"$f":"IF($E129=1,StagingPRDM!BB125*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12219.563},{"$f":"IF($E129=1,StagingPRDM!BC125*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13042.308999999999},{"$f":"IF($E129=1,StagingPRDM!BD125*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15033.665999999999},{"$f":"IF($E129=1,StagingPRDM!BE125*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.192999999999},{"$f":"IF($E129=1,StagingPRDM!BF125*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13691.954},{"$f":"IF($E129=1,StagingPRDM!BG125*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13177.567999999999},{"$f":"IF($E129=1,StagingPRDM!BH125*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11861.858},{"$f":"IF($E129=1,StagingPRDM!BI125*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11517.813},{"$f":"IF($E129=1,StagingPRDM!BJ125*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12320.919},{"$f":"IF($E129=1,StagingPRDM!BK125*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12858.735000000001},{"$f":"IF($E129=1,StagingPRDM!BL125*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13537.304},{"$f":"IF($E129=1,StagingPRDM!BM125*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11466.591},{"$f":"IF($E129=1,StagingPRDM!BN125*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14454.38},{"$f":"IF($E129=1,StagingPRDM!BO125*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15176.626},{"$f":"IF($E129=1,StagingPRDM!BP125*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17119.648000000001},{"$f":"IF($E129=1,StagingPRDM!BQ125*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17867.103999999999},{"$f":"IF($E129=1,StagingPRDM!BR125*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15607.242},{"$f":"IF($E129=1,StagingPRDM!BS125*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15317.887000000001},{"$f":"IF($E129=1,StagingPRDM!BT125*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14029.585999999999},{"$f":"IF($E129=1,StagingPRDM!BU125*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13699.24},{"$f":"IF($E129=1,StagingPRDM!BV125*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14622.605},{"$f":"IF($E129=1,StagingPRDM!BW125*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15139.804},{"$f":"IF($E129=1,StagingPRDM!BX125*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15903.366},{"$f":"IF($E129=1,StagingPRDM!BY125*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13639.463},{"$f":"IF($E129=1,StagingPRDM!BZ125*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9148.6450000000004},{"$f":"IF($E129=1,StagingPRDM!CA125*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10838.549000000001},{"$f":"IF($E129=1,StagingPRDM!CB125*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13131.289000000001},{"$f":"IF($E129=1,StagingPRDM!CC125*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12614.953},{"$f":"IF($E129=1,StagingPRDM!CD125*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10984.308000000001},{"$f":"IF($E129=1,StagingPRDM!CE125*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10883.314},{"$f":"IF($E129=1,StagingPRDM!CF125*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9522.8130000000001},{"$f":"IF($E129=1,StagingPRDM!CG125*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9116.2109999999993},{"$f":"IF($E129=1,StagingPRDM!CH125*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8598.5849999999991},{"$f":"IF($E129=1,StagingPRDM!CI125*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9171.2649999999994},{"$f":"IF($E129=1,StagingPRDM!CJ125*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8822.1219999999994},{"$f":"IF($E129=1,StagingPRDM!CK125*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9156.5480000000007},{"$f":"IF($E129=1,StagingPRDM!CL125*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.826999999999},{"$f":"IF($E129=1,StagingPRDM!CM125*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12612.231},{"$f":"IF($E129=1,StagingPRDM!CN125*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14953.307000000001},{"$f":"IF($E129=1,StagingPRDM!CO125*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14356.043},{"$f":"IF($E129=1,StagingPRDM!CP125*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12520.838},{"$f":"IF($E129=1,StagingPRDM!CQ125*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12650.995999999999},{"$f":"IF($E129=1,StagingPRDM!CR125*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11263.085999999999},{"$f":"IF($E129=1,StagingPRDM!CS125*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10842.782999999999},{"$f":"IF($E129=1,StagingPRDM!CT125*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10204.897999999999},{"$f":"IF($E129=1,StagingPRDM!CU125*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10798.196},{"$f":"IF($E129=1,StagingPRDM!CV125*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10364.06},{"$f":"IF($E129=1,StagingPRDM!CW125*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B129,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B129,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10891.675999999999},603273.96700000018,{"$f":"+VLOOKUP($B129,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},43221.960242031862,48304.354535560895,56969.894959306679,57273.689710401901,49913.236294122646,48668.493174168842,43255.260326506177,41736.909569634066,42314.356457547896,44560.58196981057,45226.919431271614,41714.892232605416,51126.758688579197,56209.152982108229,64874.695428576757,65178.492202394707,56895.30705825644,56573.295666161663,51160.062818498984,49641.708016181408,50219.154904095223,52465.382439080648,53131.719900541684,49619.69270187548]
[null,10451,"Whatcom County PUD #1",{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"+StagingTRM!E135","v":0},{"$f":"IF($E136=1,StagingPRDM!BB132*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(F$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(F$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11102.504000000001},{"$f":"IF($E136=1,StagingPRDM!BC132*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(G$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(G$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E136=1,StagingPRDM!BD132*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(H$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(H$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E136=1,StagingPRDM!BE132*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(I$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(I$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E136=1,StagingPRDM!BF132*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(J$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(J$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10844.51},{"$f":"IF($E136=1,StagingPRDM!BG132*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(K$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(K$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E136=1,StagingPRDM!BH132*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(L$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(L$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E136=1,StagingPRDM!BI132*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(M$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(M$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E136=1,StagingPRDM!BJ132*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(N$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(N$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E136=1,StagingPRDM!BK132*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(O$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(O$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8483.3490000000002},{"$f":"IF($E136=1,StagingPRDM!BL132*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(P$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(P$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11958.625},{"$f":"IF($E136=1,StagingPRDM!BM132*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Q$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10200.393},{"$f":"IF($E136=1,StagingPRDM!BN132*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(R$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(R$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11540.959000000001},{"$f":"IF($E136=1,StagingPRDM!BO132*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(S$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(S$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.448},{"$f":"IF($E136=1,StagingPRDM!BP132*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(T$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(T$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10607.085999999999},{"$f":"IF($E136=1,StagingPRDM!BQ132*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(U$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(U$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11312.57},{"$f":"IF($E136=1,StagingPRDM!BR132*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(V$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(V$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10413.876},{"$f":"IF($E136=1,StagingPRDM!BS132*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(W$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(W$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11291.1},{"$f":"IF($E136=1,StagingPRDM!BT132*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(X$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(X$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11148.365},{"$f":"IF($E136=1,StagingPRDM!BU132*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Y$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11033.858},{"$f":"IF($E136=1,StagingPRDM!BV132*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(Z$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10537.758},{"$f":"IF($E136=1,StagingPRDM!BW132*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11267.305},{"$f":"IF($E136=1,StagingPRDM!BX132*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AB$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11505.478999999999},{"$f":"IF($E136=1,StagingPRDM!BY132*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AC$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10637.36},{"$f":"IF($E136=1,StagingPRDM!BZ132*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AD$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8710.5470000000005},{"$f":"IF($E136=1,StagingPRDM!CA132*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AE$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E136=1,StagingPRDM!CB132*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AF$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E136=1,StagingPRDM!CC132*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AG$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E136=1,StagingPRDM!CD132*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AH$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7957.7650000000003},{"$f":"IF($E136=1,StagingPRDM!CE132*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AI$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E136=1,StagingPRDM!CF132*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AJ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E136=1,StagingPRDM!CG132*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AK$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E136=1,StagingPRDM!CH132*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AL$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E136=1,StagingPRDM!CI132*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AM$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6606.1790000000001},{"$f":"IF($E136=1,StagingPRDM!CJ132*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AN$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8518.2270000000008},{"$f":"IF($E136=1,StagingPRDM!CK132*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AO$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8908.3770000000004},{"$f":"IF($E136=1,StagingPRDM!CL132*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AP$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8272.0920000000006},{"$f":"IF($E136=1,StagingPRDM!CM132*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AQ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8614.8150000000005},{"$f":"IF($E136=1,StagingPRDM!CN132*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AR$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9060.1200000000008},{"$f":"IF($E136=1,StagingPRDM!CO132*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AS$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8844.1010000000006},{"$f":"IF($E136=1,StagingPRDM!CP132*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AT$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7748.1779999999999},{"$f":"IF($E136=1,StagingPRDM!CQ132*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AU$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8796.8150000000005},{"$f":"IF($E136=1,StagingPRDM!CR132*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AV$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8123.4809999999998},{"$f":"IF($E136=1,StagingPRDM!CS132*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AW$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8648.1589999999997},{"$f":"IF($E136=1,StagingPRDM!CT132*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AX$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8381.3610000000008},{"$f":"IF($E136=1,StagingPRDM!CU132*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AY$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8774.1080000000002},{"$f":"IF($E136=1,StagingPRDM!CV132*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(AZ$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8971.3719999999994},{"$f":"IF($E136=1,StagingPRDM!CW132*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRMbdForecast_TRL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_TRL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$31=\"No\",VLOOKUP($B136,TRMbdForecast_NLSL!$B:$ZZ,MATCH(BA$8,TRMbdForecast_NLSL!$B$2:$ZZ$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8471.4089999999997},465334.68800000002,{"$f":"+VLOOKUP($B136,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)","v":"Yes"},40076.308813324431,39314.171157435143,39781.304815258751,40771.356801361944,38031.789212729011,40632.282476626751,38981.601152635762,39811.26336176601,38268.132228601928,30521.93142667961,41418.994191088495,38651.743619031193,40076.308813324431,39314.171157435143,39781.304815258751,40771.356801361944,36736.799637182296,40632.282476626751,38981.601152635762,39811.26336176601,38268.132228601928,40538.221823755208,41418.992168365752,38651.74159630845]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BB124/(8784+8760)","v":223.42450980392155}]

{"sheet":"Energy Rates","index":34,"n_rows":110,"n_cols":33,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[]
[null,null,null,"Energy Rates",{"$f":"+MONTH(E3)","v":10},{"$f":"+MONTH(F3)","v":11},12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9]
[null,null,null,null,{"$f":"+StagingTRM!S4","v":"2023-10-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F3,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",{"$f":"+Init!B3","v":2024},{"$f":"+AC3+1","v":2025},"Total"]
[null,null,null,"Aggregate Energy"]
[null,null,null,"HLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2205363.5631635734},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2489850.8266010201},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2909376.6522900262},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3037535.2715782379},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2620591.0736989314},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2552598.5133871045},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2207790.3941708249},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2046824.8187901203},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2008662.3391766087},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2341686.0098390416},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2384053.691989331},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2054418.1711121313},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2290680.824472528},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2505617.6123836813},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2923178.2021324714},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3060847.4256699509},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2583973.8408115772},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2567109.5256141801},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2232465.5370628345},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2067247.5253641398},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2020648.4388348639},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2365468.7765006609},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2329785.0804533334},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB$3:$BY$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2134968.0523593784},{"$f":"+SUM(E5:P5)","v":28858751.325796954},{"$f":"+SUM(Q5:AB5)","v":29081990.841659598},{"$f":"+SUM(AC5:AD5)","v":57940742.167456552}]
[null,null,null,"LLH",{"$f":"_xlfn.XLOOKUP(E$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1502956.507612837},{"$f":"_xlfn.XLOOKUP(F$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1767802.6027534755},{"$f":"_xlfn.XLOOKUP(G$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2189610.6107381885},{"$f":"_xlfn.XLOOKUP(H$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2133826.7207122669},{"$f":"_xlfn.XLOOKUP(I$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1754298.301624801},{"$f":"_xlfn.XLOOKUP(J$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1790529.3106751975},{"$f":"_xlfn.XLOOKUP(K$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1433317.8300344609},{"$f":"_xlfn.XLOOKUP(L$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1410510.4420803194},{"$f":"_xlfn.XLOOKUP(M$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1378309.3131645278},{"$f":"_xlfn.XLOOKUP(N$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1577373.8765050985},{"$f":"_xlfn.XLOOKUP(O$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1477120.2507154287},{"$f":"_xlfn.XLOOKUP(P$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1520836.3799600864},{"$f":"_xlfn.XLOOKUP(Q$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1441521.2426045791},{"$f":"_xlfn.XLOOKUP(R$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1775062.9682794693},{"$f":"_xlfn.XLOOKUP(S$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2204019.8110384867},{"$f":"_xlfn.XLOOKUP(T$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2136638.5372011759},{"$f":"_xlfn.XLOOKUP(U$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1750462.6546318221},{"$f":"_xlfn.XLOOKUP(V$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1802555.3628370916},{"$f":"_xlfn.XLOOKUP(W$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1438280.0204611085},{"$f":"_xlfn.XLOOKUP(X$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1415002.164113868},{"$f":"_xlfn.XLOOKUP(Y$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1391328.6213552579},{"$f":"_xlfn.XLOOKUP(Z$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1582294.2996418092},{"$f":"_xlfn.XLOOKUP(AA$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1555619.3736901372},{"$f":"_xlfn.XLOOKUP(AB$3,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ$3:$CW$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1461278.5028532895},19936492.146576688,19954063.558708094,39890555.705284782]
[null,null,null,"Total",{"$f":"+SUM(E5,E6)","v":3708320.0707764104},4257653.4293544954,5098987.2630282147,5171361.9922905043,4374889.3753237324,4343127.8240623018,3641108.2242052858,3457335.2608704399,3386971.6523411367,3919059.8863441404,3861173.9427047595,3575254.5510722175,3732202.0670771068,4280680.5806631502,5127198.0131709576,5197485.9628711268,4334436.4954433991,4369664.8884512717,3670745.557523943,3482249.6894780081,3411977.0601901216,3947763.0761424704,3885404.4541434706,3596246.5552126681,48795243.472373635,49036054.400367692,97831297.872741327]
[]
[null,null,null,"Load Shaping Rates"]
[null,null,"LS_HLH","HLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":47.71},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":40.299999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":61.63},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":49.88},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":50.32},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":35.07},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":20.420000000000002},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":18.21},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":17.87},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":55.6},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":71.52},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$M$6:$M$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$M$6:$M$29),2))","v":58.7}]
[null,null,"LS_LLH","LLH",{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(E$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(F$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(G$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(H$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(I$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(J$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(K$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(L$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(M$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(N$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(O$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(P$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Q$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":32.909999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(R$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":31.39},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(S$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":52.69},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(T$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.729999999999997},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(U$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":42.01},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(V$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":35.840000000000003},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(W$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":21.67},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(X$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":16.34},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Y$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":10.33},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(Z$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":36.92},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AA$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":48.93},{"$f":"IF(ModelMode=\"Actuals\",ROUND(_xlfn.XLOOKUP(AB$3,'Actuals Rates'!$G$6:$G$29,'Actuals Rates'!$N$6:$N$29),2),ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$G$6:$G$29,'Forecast Rates'!$N$6:$N$29),2))","v":44.18}]
[null,null,null,"Average",{"$f":"(E10*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+E11*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(E$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.185268817204303},{"$f":"(F10*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+F11*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(F$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(G10*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+G11*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(G$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(H10*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+H11*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(H$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(I10*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+I11*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(I$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.785862068965514},{"$f":"(J10*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+J11*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(J$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(K10*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+K11*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(K$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(L10*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+L11*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(L$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(M10*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+M11*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(M$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(N10*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+N11*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(N$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(O10*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+O11*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(O$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":62.046774193548394},{"$f":"(P10*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+P11*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(P$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":51.923999999999999},{"$f":"(Q10*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Q11*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Q$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":41.503548387096771},{"$f":"(R10*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+R11*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(R$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":36.333134535367542},{"$f":"(S10*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+S11*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(S$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":57.496451612903229},{"$f":"(T10*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+T11*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(T$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":44.082688172043014},{"$f":"(U10*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+U11*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(U$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":46.758571428571429},{"$f":"(V10*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+V11*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(V$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":35.408882907133247},{"$f":"(W10*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+W11*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(W$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":20.94777777777778},{"$f":"(X10*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+X11*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(X$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":17.385591397849463},{"$f":"(Y10*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Y11*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Y$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":14.51888888888889},{"$f":"(Z10*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Z11*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Z$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.364731182795701},{"$f":"(AA10*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AA11*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AA$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":61.560967741935485},{"$f":"(AB10*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AB11*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AB$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.246666666666663}]
[]
[null,null,null,"Energy Revenues at Market"]
[null,null,null,"HLH",{"$f":"+E5*E10","v":105217895.59853409},{"$f":"+F5*F10","v":100340988.31202111},179304883.08063433,151512259.34632251,131868142.82853022,89519629.864485756,45083079.848968245,37272679.950168096,35894796.001085997,130197742.14705072,170507520.05107695,120594346.64428212,109288382.13558431,100976389.77906235,180155472.59742421,152675069.59241715,130025563.66963856,90028531.0632893,45586946.266823083,37644577.436880991,36108987.601979017,131520063.97343676,166626228.95402241,125322624.67349552,{"$f":"+SUM(E15:P15)","v":1297313963.6731601},{"$f":"+SUM(Q15:AB15)","v":1305958837.7440536},{"$f":"+SUM(E15:AB15)","v":2603272801.4172139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,"Alternative 2",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":12782368.807453331},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13584920.643726466},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":20294926.011244904},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":17837020.992262654},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":18381725.062458709},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":12094357.11963515},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":7338994.0902067292},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4847201.3569588289},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4685461.0298371604},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14241441.597393801},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":19176461.548785616},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14027009.158131143},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13352732.080268785},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":13778526.311515849},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":20913826.58079385},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":18082887.494193416},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":18404688.021194573},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":12484878.172961539},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":7470575.5369134592},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4889451.7604848873},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":4812379.4555001454},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14261323.759129405},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":19281621.028637975},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues'!$F$4:$AC$4,'Demand Revenues'!$BD$3:$CA$3)","v":14685522.070966616},159291887.41809449,162418412.27256048,321710299.69065499]
[]
[null,null,{"$f":"+D36&\"_\"&\"Demand\"","v":"Alternative 2_Demand"},"Alternative 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE$20-AE26-(IF(AND(ModelMode=\"Forecast\",RICC_Toggle=\"Yes\"),RIC_c!G4*2,0)+IF(AND(ModelMode=\"Forecast\",RICM_Toggle=\"Yes\"),RIC_m!I4*2,0))*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$143)/('Forecast Rates'!$C$66/100))","v":3155161906.4343748},8.7333344296776101,8.1154497818973947]
[null,null,{"$f":"+D45&\"_\"&\"Demand\"&\"_\"&\"PLVS\"","v":"Alternative 4_Demand_PLVS"},"Alternative 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE38-AE$30-(IF(AND(ModelMode=\"forecast\",RICC_Toggle=\"Yes\"),RIC_c!G4*2,0)+IF(AND(ModelMode=\"forecast\",RICM_Toggle=\"Yes\"),RIC_m!I4*2,0))*('Forecast Rates'!$C$66/100-SUM(StagingTRM!$J$8:$J$143)/('Forecast Rates'!$C$66/100))","v":1514825333.5392883},25.500326267288024,24.987899361747598]
[null,null,null,"Status Quo"]
[]
[null,null,null,"Alternative 3"]
[null,null,{"$f":"+$C$38&\"_\"&D66","v":"Alternative 4_Demand_LLH"},"LLH",10.254097077726144,8.7340970777261475,30.034097077726145,14.074097077726144,19.354097077726145,13.18409707772615,-0.98590292227385135,-6.3159029222738532,-12.325902922273853,14.264097077726149,26.274097077726147,21.524097077726147,10.254097077726144,8.7340970777261475,30.034097077726145,14.074097077726144,19.354097077726145,13.18409707772615,-0.98590292227385135,-6.3159029222738532,-12.325902922273853,14.264097077726149,26.274097077726147,21.524097077726147,{"$f":"+SUMPRODUCT(E66:P66,$E$5:$P$5)/SUM($E$5:$P$5)","v":12.448984871040759},{"$f":"+SUMPRODUCT(Q66:AB66,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":12.407886592613284},{"$f":"+SUMPRODUCT(E66:AB66,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":12.597618172267117},13.09093436662363]
[null,null,{"$f":"+$C$35&\"_PLVS_\"&D75","v":"Alternative 1_Demand_PLVS_LLH"},"LLH",23.309783190608854,21.789783190608858,43.089783190608856,27.129783190608855,32.409783190608856,26.239783190608861,12.069783190608861,6.7397831906088594,0.72978319060885966,27.31978319060886,39.329783190608858,34.579783190608858,23.309783190608854,21.789783190608858,43.089783190608856,27.129783190608855,32.409783190608856,26.239783190608861,12.069783190608861,6.7397831906088594,0.72978319060885966,27.31978319060886,39.329783190608858,34.579783190608858,{"$f":"+SUMPRODUCT(E75:P75,$E$5:$P$5)/SUM($E$5:$P$5)","v":25.504670983923472},{"$f":"+SUMPRODUCT(Q75:AB75,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":25.463572705495999},{"$f":"+SUMPRODUCT(E75:AB75,$E$6:$AB$6)/SUM($E$6:$AB$6)","v":25.653304285149833},26.090837879379016]
[null,null,{"$f":"+$C$36&\"_PLVS_\"&D78","v":"Alternative 2_Demand_PLVS_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":36.132242225308218},28.722242225308214,50.05224222530822,38.30224222530822,38.742242225308217,23.492242225308217,8.8422422253082207,6.6322422253082198,6.29224222530822,44.022242225308219,{"$f":"INDEX(O$10:O$11,MATCH($D78,$D$49:$D$50,0),1)-INDEX($AF$34:$AF$46,MATCH(LEFT($C78,LEN($C78)-4),$C$34:$C$46,0),1)","v":59.942242225308213},47.12224222530822,36.132242225308218,28.722242225308214,50.05224222530822,38.30224222530822,38.742242225308217,23.492242225308217,8.8422422253082207,6.6322422253082198,6.29224222530822,44.022242225308219,59.942242225308213,47.12224222530822,{"$f":"+SUMPRODUCT(E78:P78,$E$5:$P$5)/SUM($E$5:$P$5)","v":33.376161021977907},{"$f":"+SUMPRODUCT(Q78:AB78,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":33.32834390364598},{"$f":"+SUMPRODUCT(E78:AB78,$E$5:$AB$5)/SUM($E$5:$AB$5)","v":33.352160345676864},34.06415508095553]
[null,null,null,"Alternative 4"]
[null,null,null,"Alternative 3",74938659.130395472,64278235.221878186,185029841.12790465,118685786.12776376,111491164.81578025,60300132.424667314,-2153173.8648294616,-14024084.731003786,-22698716.419043243,104161225.40816349,159754598.96707469,110904725.49999911,76473766.684881553,64646377.23588793,186033024.01910099,119390119.8852209,110357325.07835457,60669409.898230672,-2179080.5759463133,-14114537.73489124,-22887736.957300365,105047992.734432,159193231.28135186,112550336.80023248,null,null,1905848622.0583053,{"$f":"+SUM('Energy Revenues PLVS'!CC3:CZ3)-AE94","v":0}]
[null,null,null,"Total (Before Discounts)"]
[null,null,null,"Alternative 3",{"$f":"+E27+E$30+IF($D101=\"Alternative 4\",E$31,0)+E94","v":124149219.18810999},134934769.65226233,250205462.58137488,205476010.73448366,179506567.80498371,124296388.957039,50824226.778663442,32143915.920564413,27256629.816149279,160346248.30171078,215300354.42644557,162863526.27217004,128160583.23840198,128605100.78545958,260483160.75554764,196332254.50342149,180162555.59250826,125671367.6222167,51756760.041303679,32892380.647490438,27896729.43396344,162053063.60797793,215824569.65598667,165187545.64757437,null,null,3342329391.9658089,-7.4509749449195667E-2]
[null,null,null,"Alternative 2",{"$f":"+SUM($E100:E100)","v":129948596.8888512},{"$f":"+SUM($E100:F100)","v":255921831.60853115},{"$f":"+SUM($E100:G100)","v":519039519.61022061},{"$f":"+SUM($E100:H100)","v":714107530.86149335},{"$f":"+SUM($E100:I100)","v":893566525.85770679},{"$f":"+SUM($E100:J100)","v":1015090502.9177889},{"$f":"+SUM($E100:K100)","v":1061850865.284615},{"$f":"+SUM($E100:L100)","v":1092445608.895355},{"$f":"+SUM($E100:M100)","v":1113664010.0160792},{"$f":"+SUM($E100:N100)","v":1277105896.8435423},{"$f":"+SUM($E100:O100)","v":1500331210.8898306},{"$f":"+SUM($E100:P100)","v":1665882558.4426134},{"$f":"+SUM($E100:Q100)","v":1798227506.4480529},{"$f":"+SUM($E100:R100)","v":1925043046.7869925},{"$f":"+SUM($E100:S100)","v":2190121669.6268573},{"$f":"+SUM($E100:T100)","v":2386455495.087729},{"$f":"+SUM($E100:U100)","v":2564313814.7980113},{"$f":"+SUM($E100:V100)","v":2686922391.6763744},{"$f":"+SUM($E100:W100)","v":2734147131.4176455},{"$f":"+SUM($E100:X100)","v":2764995597.3188338},{"$f":"+SUM($E100:Y100)","v":2786454293.9596524},{"$f":"+SUM($E100:Z100)","v":2951150976.9572268},{"$f":"+SUM($E100:AA100)","v":3174215121.2588716},{"$f":"+SUM($E100:AB100)","v":3342329391.9658084}]
[null,null,null,"Alternative 3",{"$f":"+SUM($E101:E101)","v":124149219.18810999},{"$f":"+SUM($E101:F101)","v":259083988.84037232},{"$f":"+SUM($E101:G101)","v":509289451.42174721},{"$f":"+SUM($E101:H101)","v":714765462.15623093},{"$f":"+SUM($E101:I101)","v":894272029.96121466},{"$f":"+SUM($E101:J101)","v":1018568418.9182537},{"$f":"+SUM($E101:K101)","v":1069392645.6969171},{"$f":"+SUM($E101:L101)","v":1101536561.6174815},{"$f":"+SUM($E101:M101)","v":1128793191.4336307},{"$f":"+SUM($E101:N101)","v":1289139439.7353415},{"$f":"+SUM($E101:O101)","v":1504439794.161787},{"$f":"+SUM($E101:P101)","v":1667303320.4339571},{"$f":"+SUM($E101:Q101)","v":1795463903.672359},{"$f":"+SUM($E101:R101)","v":1924069004.4578185},{"$f":"+SUM($E101:S101)","v":2184552165.213366},{"$f":"+SUM($E101:T101)","v":2380884419.7167873},{"$f":"+SUM($E101:U101)","v":2561046975.3092957},{"$f":"+SUM($E101:V101)","v":2686718342.9315124},{"$f":"+SUM($E101:W101)","v":2738475102.972816},{"$f":"+SUM($E101:X101)","v":2771367483.6203065},{"$f":"+SUM($E101:Y101)","v":2799264213.0542698},{"$f":"+SUM($E101:Z101)","v":2961317276.6622477},{"$f":"+SUM($E101:AA101)","v":3177141846.3182344},{"$f":"+SUM($E101:AB101)","v":3342329391.9658089}]
[null,null,null,"Alternative 4",{"$f":"+SUM($E102:E102)","v":130367968.10826957},{"$f":"+SUM($E102:F102)","v":255845118.64169127},{"$f":"+SUM($E102:G102)","v":520824065.53579926},{"$f":"+SUM($E102:H102)","v":715699763.11029887},{"$f":"+SUM($E102:I102)","v":894425030.01475549},{"$f":"+SUM($E102:J102)","v":1014806747.878968},{"$f":"+SUM($E102:K102)","v":1059824224.3322083},{"$f":"+SUM($E102:L102)","v":1088721230.3430748},{"$f":"+SUM($E102:M102)","v":1108553629.6315949},{"$f":"+SUM($E102:N102)","v":1272891578.1583679},{"$f":"+SUM($E102:O102)","v":1498243332.9175599},{"$f":"+SUM($E102:P102)","v":1665820463.1587284},{"$f":"+SUM($E102:Q102)","v":1798045421.8944898},{"$f":"+SUM($E102:R102)","v":1924412521.5702851},{"$f":"+SUM($E102:S102)","v":2191092041.2560596},{"$f":"+SUM($E102:T102)","v":2387439057.2164106},{"$f":"+SUM($E102:U102)","v":2564942794.1633339},{"$f":"+SUM($E102:V102)","v":2686357412.5908852},{"$f":"+SUM($E102:W102)","v":2731900362.4191365},{"$f":"+SUM($E102:X102)","v":2761111877.554606},{"$f":"+SUM($E102:Y102)","v":2781146757.8449912},{"$f":"+SUM($E102:Z102)","v":2946769705.9783535},{"$f":"+SUM($E102:AA102)","v":3172706661.2282314},{"$f":"+SUM($E102:AB102)","v":3342329391.9658089}]

{"sheet":"Energy Revenues","index":35,"n_rows":140,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand","Alternative 1_Demand",null,"Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand","Alternative 2_Demand",null,"Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand","Alternative 3_Demand",null,"Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand","Alternative 4_Demand"]
[null,null,null,null,null,{"$f":"+SUM(F5:F140)","v":129575020.71973465},{"$f":"+SUM(G5:G140)","v":127008174.34485099},260155533.22705391,194877807.94021565,175948394.30554765,124289404.57358019,51492925.103630237,36914403.814549558,27203073.167152792,161902512.28573927,216643025.98162395,163580572.43287033,131461992.55790076,127715585.82354008,261574357.89568275,195967038.00531381,174218543.9405902,125049664.65323029,51903678.666933231,37191026.387800701,27382468.644463588,163212176.72624227,216438657.41118586,165535468.45147011,null,124527670.39238411,121213132.91901782,253215362.33025929,187839128.66052455,169993784.42850983,118378024.96607065,46537056.020972095,32208665.92578591,22593106.348783702,156568326.50276712,211387628.06782186,158714336.00119743,126382136.7295294,121889202.41603395,254595789.68251568,188892801.70008406,168318993.99705589,119102165.76311442,46907470.562515177,32451377.76668708,22738467.262981504,157838923.37314159,211150279.63655531,160640660.05272102,null,122294194.91369645,118648800.72823612,250144305.13973764,184724481.06248713,167358842.47224256,115762212.60071073,44344061.409180716,30126355.505062282,20553175.062342651,154207925.03024125,209062090.58578542,156561004.24517822,124134277.41878253,119311001.25579701,251507741.50484148,{"$f":"+SUM(BS5:BS140)","v":185762419.95650786},165708416.3118144,116470370.45090574,44696625.750105336,30354061.692649145,20683475.527550235,155461234.32312733,208810148.41608694,158474685.07130551,null,85486691.310496554,76388804.031313792,199533519.53479204,133395328.9041539,123935202.28680553,72653826.597810656,8203679.3698231373,-4189959.6034432631,-13064735.182222895,115308690.83938931,170737412.26886442,121074263.00943702,87089729.372785851,76822445.012075022,200616945.74227482,134173970.29339501,122686297.43347518,73098586.716830179,8262073.7814818341,-4209545.4249716587,-13182629.754642762,116277102.18879664,170244966.41553962,122779584.45630622,null,70664854.735842541,59371329.240310907,179153305.7273514,112725839.52481362,106449145.49676631,55294717.998102836,-6349517.2312728809,-18008631.466274526,-26602169.749858659,99644545.336028486,155304631.90665048,106784277.8794087,72172438.511692241,59712932.676587664,180123975.99136549,113400065.64912711,105361927.32719487,55633411.751750045,-6409580.6934151584,-18127798.117430441,-26820008.788113881,100498232.5029913,154715338.78183588,108405696.09009391]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17182.162464929643},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16629.710708887134},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35888.712244291222},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27713.549361678844},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23870.947748308103},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16938.226969671792},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7315.4095048683721},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4078.6504954503221},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2874.7361883967897},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14026.019308180646},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19230.483442697718},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15976.100295470569},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17617.483498961406},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16814.639885870318},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36159.594424267176},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27880.051034812961},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25012.550664902847},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17014.164179328978},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7340.4105778491139},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4088.0601519613683},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2874.7361883967897},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14026.019308180646},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19034.87663269772},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16109.64073547057},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16507.856280619744},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15869.031234701995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34929.364267449884},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26710.178351261107},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23061.569902915631},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16133.083469365152},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6612.467387977038},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3557.7212461090039},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2380.7020399542366},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13564.251114287998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18765.933184724247},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15498.62106161464},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16933.498617157016},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16045.501249130226},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35193.00545872232},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26870.651765190742},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24163.784290921845},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16205.411073375399},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6635.0661404574603},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3565.9290618258387},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2380.7020399542366},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13564.251114287998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18570.326374724249},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15632.161501614642},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16209.472726852408},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15532.427107279493},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34504.848423920463},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26266.182115126969},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22703.416524720058},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15776.803808130788},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6301.412303786421},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3327.2076837294881},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2162.0896820599178},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13359.916588049857},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18560.367582475592},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15287.334328728088},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16630.832195722967},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15705.153903799048},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34765.285444754576},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26423.987996937925},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23788.20130965962},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15847.534145223282},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6322.94801851804},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3334.8836794280833},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2162.0896820599178},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13359.916588049857},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18364.760772475591},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15420.874768728088},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11292.13477744271},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9985.2170522868437},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27508.860068809554},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18949.158392566605},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16801.076479250842},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9905.3424736476954},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1175.248510456086},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-471.63804295646185},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1440.6251127437279},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9992.4993575782919},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15172.662314313367},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11805.3452689692},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11642.912917537205},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10096.255906415277},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27716.492607983047},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19063.00355082965},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17598.622750134629},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9949.7499751454616},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1179.2654450878938},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-472.72640013499654},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1440.6251127437279},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9992.4993575782919},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14977.055504313368},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11938.885708969201},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9311.9956119558556},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7751.4377184112764},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24691.679170167419},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16002.701306049392},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14424.291557755241},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7540.9919517464368},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-888.98172962586432},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2001.3769554418716},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2891.3850036977401},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8636.4903109776842},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13808.483575404553},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10403.199843545877},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9634.3516962755639},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7837.6357517493452},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24878.048126620924},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16098.844132006645},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15106.171133087559},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7574.7996371965673},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-892.01934828367735},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2005.9945877222394},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2891.3850036977401},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8636.4903109776842},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13612.876765404555},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10536.740283545878}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9589.7816548699066},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4580.7990831351726},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8226.3537547815522},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6320.5479202312035},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5809.0678220833252},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4777.7567308422113},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3690.4411444928169},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5378.435474424733},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5520.1978942969981},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40478.983807164535},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51200.535267584739},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26168.281281357045},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9589.7816548699066},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4580.7990831351726},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8226.3537547815522},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6320.5479202312035},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5608.7053747187783},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4777.7567308422113},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3690.4411444928169},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5378.435474424733},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5520.1978942969981},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40478.983807164535},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51200.535267584739},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26168.281281357045},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9208.769540254867},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4371.34259618122},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8006.6387468015891},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6094.7284321130337},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5611.1669731167485},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4550.2712708869922},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3335.1168456299233},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4683.4080848474841},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4530.8950905032298},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39101.163848960401},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49919.80716806039},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25365.715681915906},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9208.769540254867},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4371.34259618122},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8006.6387468015891},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6094.7284321130337},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5417.6303825845553},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4550.2712708869922},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3335.1168456299233},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4683.4080848474841},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4530.8950905032298},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39101.163848960401},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49919.80716806039},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25365.715681915906},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9040.1699464314879},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4278.6571479513423},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7909.4138563548622},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5994.8022814377582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5523.5949472593047},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4449.6079200958329},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3177.8842271227932},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4375.8553034949955},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4093.1240997921182},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38491.472250178362},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49353.079158384979},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25010.576753540598},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9040.1699464314879},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4278.6571479513423},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7909.4138563548622},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5994.8022814377582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5333.0788294241383},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4449.6079200958329},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3177.8842271227932},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4375.8553034949955},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4093.1240997921182},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38491.472250178362},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49353.079158384979},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25010.576753540598},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6261.6616456381043},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2751.2081106823161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6307.155161515142},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4348.0270264010669},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4080.4147162494273},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2790.6836640154206},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586.70280271679553},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-692.59080922321391},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3121.3080583990422},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28443.801732570391},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40013.445275133905},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19157.914608581043},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6261.6616456381043},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2751.2081106823161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6307.155161515142},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4348.0270264010669},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3939.6757554683982},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2790.6836640154206},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586.70280271679553},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-692.59080922321391},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3121.3080583990422},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28443.801732570391},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40013.445275133905},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19157.914608581043},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5142.7975031620354},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2136.1270051941988},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5661.9493148690217},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3684.8950202626229},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3499.267411004304},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2122.6594350857599},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-456.7275809858894},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2733.5789941328426},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6026.4530413459825},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24397.753623102635},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36252.513032160117},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16801.13424188122},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5142.7975031620354},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2136.1270051941988},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5661.9493148690217},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3684.8950202626229},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3378.5729741595078},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2122.6594350857599},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-456.7275809858894},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2733.5789941328426},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6026.4530413459825},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24397.753623102635},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36252.513032160117},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16801.13424188122}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3977911.4647211488},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3327270.2715949919},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7728392.8305383818},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5544096.4187049288},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4484554.9399544373},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3307237.4356671171},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1593934.9345610067},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1590082.1254876764},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1490529.9012975846},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8921854.4904062767},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10382948.150086464},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5472335.6500244448},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3957028.409090477},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3309404.1438264451},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7671741.8050862942},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5507737.7568834098},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4458560.4070896981},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3289498.7195905987},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1586227.091884004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1583983.6374110077},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1486310.7262391644},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8898806.8818185292},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10351580.698609615},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5440433.6933263242},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3825065.7529112259},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3175521.8921515313},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7522697.355310766},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5343408.0898879692},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4332765.1031284733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3149850.9311462464},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1440293.6191172849},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1387500.9681964153},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1242668.8571767989},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8628066.1184286177},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10131763.494872941},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5311488.979163724},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3804909.8599602235},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3158481.608672237},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7467564.2098658597},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5308375.0530181127},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4307661.7944199741},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3132954.7803263161},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1433324.0102105741},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1382187.116105618},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1239213.9671149466},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8605799.231337361},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10101283.057706831},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5280471.4452645965},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3757430.8301874809},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3108372.543991372},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7431676.1718774699},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5254602.5915173478},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4265597.4098879779},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3080206.6869932469},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1372306.6381666299},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1297857.8846160253},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1132989.217710149},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8498063.427476095},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10020613.142379677},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5240313.5956661142},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3737596.7100298703},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3091697.7003665823},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7377214.6952401083},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5220156.1497184606},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4240888.4719225187},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3063683.3751319256},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1365663.7010612707},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1292891.2375180428},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129872.5272357736},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8476142.0131982956},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9990525.2130808234},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5209687.4228785075},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2642812.5209150063},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2001756.4660705859},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5931654.0900782589},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3791094.8286377648},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3158679.0064583761},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1932474.9155614497},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251886.43647169456},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-179453.21791100557},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-674522.78024492622},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6355629.1087110536},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8188863.907193685},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4067348.7659439933},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2628281.1915716194},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1991104.0430587707},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5888261.6635781154},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3766315.428359733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3140469.2679172759},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1922095.9609779904},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250627.02545383442},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-178697.9535100655},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-672065.96760567743},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6339401.0597499833},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8165244.4772699866},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4043172.1940854732},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2193972.2354869694},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1556138.5606932559},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5327617.4133592397},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3201761.9273634488},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2712939.359076146},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1470300.3293387285},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-199290.18510770181},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-774344.5196311787},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1402381.0922138845},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5492902.5384172453},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7451245.6187500786},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3595013.2008543066},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2181576.2614690969},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1547911.2772690542},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5288682.3294145484},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3180875.301535082},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2697346.7518888162},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1462395.6164319271},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-198381.72990120429},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-771285.1262122551},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1397679.9124154546},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5478967.1233493648},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7430230.9577250089},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3573433.7877700734}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1415345.8403811171},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1074442.9196529593},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2248595.3761920403},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1614202.4941965418},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1295740.6276562447},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":971324.48000356229},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472800.46492431458},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477688.31328371842},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424657.05212652014},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2458098.0518976925},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3089488.6700259452},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2045435.8131887279},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1413503.312177432},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1073564.8639655884},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2237291.7586503467},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1600940.9027855932},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1294243.5134777895},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":967207.94653057307},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471487.11634789081},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476711.50660804531},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424055.43294369982},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2453540.5583128789},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3084533.541764725},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2039506.108144016},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1360413.6080838491},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1025180.6115344318},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2188563.2543019229},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1555517.8536108313},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1251692.9515797552},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":925122.13340694155},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427332.80510239181},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416705.81707061705},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353944.80264312855},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2376720.596429891},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3014617.6825397075},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1984715.5020156587},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1358596.8765829643},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1024343.6157918386},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2177562.5305843088},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1542739.1885083234},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1250250.099900669},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":921201.22640469996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426145.41161894228},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415854.61160501168},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353453.87803348107},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2372316.6553604119},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3009833.1054231292},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1978927.8251533192},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1336105.8454225787},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1003381.8161129851},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2161998.7672979967},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1529549.6332133811},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1232201.6545566579},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":904677.38487775694},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407213.158812874},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389720.78510581213},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322654.31059858302},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2340710.7022245219},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2981486.9300120901},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1957846.4881236665},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1334300.5290800245},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002562.9895827253},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2151132.0754753086},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1516984.6651990404},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1230782.8142803658},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":900843.04347866564},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406081.50103099633},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388925.15874698281},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322212.36884107982},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2336374.7088415404},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2976777.8225528002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1952121.6593780692},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":935515.79181422642},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644139.34908050031},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1724218.0706016195},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1101595.3641969771},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":910986.5831334301},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567749.50618143776},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75642.939948563842},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-54990.460105903956},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-193010.5846131788},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1747270.4234470837},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2435494.6839931058},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1515047.2118025147},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933898.59640041529},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643619.94976795767},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1715560.2140683655},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1092552.1077114942},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":909963.44892299583},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":565341.7592447747},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75429.802229256456},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-54870.147072319385},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-192645.29274577694},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1744054.2026962498},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2432029.3106643581},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1510358.1151728581},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":774204.11004348297},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499477.7280579838},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1547930.2676600539},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":929264.51815081364},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":781638.03112956672},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432073.63939846115},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57875.47656805678},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-234069.0922918123},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-400661.20081661909},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1508300.8121504448},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2215631.6927736164},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1336738.5011722024},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":772662.66814156878},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499078.90365144005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1540161.8763845707},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":921639.40274076269},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":780774.24189136899},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430240.36092367372},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57718.739861629554},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-233579.94403014483},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-399970.84792375634},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1505535.5072545244},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2212667.1527592917},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1332466.4785262391}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1257632.4572428935},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700225.96808895364},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1463265.9153737889},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1065107.4040283095},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945678.40354313992},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587912.1520328247},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418626.04466662242},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":658586.09899604227},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644638.05437500775},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3331463.7356207306},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3920191.8011663933},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2435495.2452752003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1253131.8417673872},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698014.75158750871},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1458979.959038076},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1061948.5840925968},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":923196.16694238759},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585454.70942476799},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417545.03418283339},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657677.8862704949},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644113.294060888},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3328022.0846348526},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3918058.4579208461},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2430565.3930514115},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1208746.3947084472},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668224.90442222718},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1424301.3915897561},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1026516.9998087427},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":913625.85127459676},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559934.75743003783},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378344.74028141517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574318.89832330251},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":535451.26329674595},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3220392.5765918111},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3824320.6234623305},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2363016.0448284606},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1204362.8164766699},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666117.42461157683},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1420132.4793032128},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1023475.2239221993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":891910.93898014433},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557593.77768653072},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377366.88530380104},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573527.72420257214},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":535029.6693775059},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3217067.9750994546},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3822304.3188216002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2358189.3481108462},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1187114.089669381},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654064.28818676306},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1407059.4125777585},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009440.570405775},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899442.45109862299},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547554.63305779244},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360520.07986377017},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537030.27872019121},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487135.61158768437},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3171243.0834931759},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3781897.1912399577},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2330943.66894532},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1182782.30095032},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652002.71233365533},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1402942.2928153698},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1006450.5870433863},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878067.08330002904},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":545265.18866160233},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359587.871666861},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536290.89471446478},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":486759.66926745063},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3167970.276934125},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3779932.6767142313},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2326162.6190084107},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":830615.3712958144},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420698.42494628893},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1122912.9284698148},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728022.33108450274},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665701.11027605482},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343531.13837979035},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66771.05113757051},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77483.295973864981},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-309102.60161050758},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2361263.2285155826},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3082762.3006690512},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1802393.3883863774},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":827137.06975138385},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419393.34277255076},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1119649.3455103287},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":725885.88452501665},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649921.4095774662},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342090.99253205367},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66591.098365581784},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77369.182879306638},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-308726.20910058526},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2358843.9984620521},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3081651.2832436091},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1798364.5938743886},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687058.61722278805},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":326725.44801360019},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008491.3475847607},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":614699.3739692003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":571576.9340819536},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261373.89870097002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51517.332249684237},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-324938.81143647549},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-629735.93762116006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2035096.3368767775},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2801231.0345611349},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1589554.0183387143},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":683924.00232326845},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325724.99464072421},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1005571.471254756},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612906.63403919549},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558050.52565160883},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260275.75280041734},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51394.36290310802},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-324481.0077000921},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-629056.59101736057},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2033020.8294403842},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2800463.7077775178},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1585828.1459452906}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453908.94046102103},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373000.48589388595},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766178.68061205093},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607635.39890453545},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568714.27475875989},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414051.96293864097},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182533.34181258766},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122577.27168277849},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98657.031952944526},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497157.22008473339},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688655.45004202833},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513914.59558497462},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457044.31407479738},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373107.06114294863},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766367.38316586858},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":607774.20225835324},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549679.34535035945},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414158.356542252},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182584.38196144358},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122616.76183659626},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98684.928101800455},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497308.23263855127},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":684535.54659584619},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516677.54530387186},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436671.49463468615},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356262.29943321785},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":745909.85747504269},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586110.04509228328},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549677.65012499341},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394328.6897736541},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164874.50447091082},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107128.81691943055},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82858.991238172399},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481269.58574563637},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672313.3184416804},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":498970.03060901701},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439801.8063618106},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356363.96795967221},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746093.49678112031},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586243.78519836091},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531270.39874469896},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394430.02693496563},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164920.64470259895},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107163.24382550825},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82881.987469860527},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481415.53505171416},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668188.3517477581},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501728.07904965832},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429043.84644872509},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348855.5757875407},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736940.81104031112},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576584.97811818693},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541253.85713283601},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385601.05168308009},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157060.38862263135},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100292.80541640805},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75868.286361486375},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474239.23528265284},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665081.85087322595},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492356.99262895342},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432171.91826798103},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348955.07306692173},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":737122.20983623271},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":576716.47771410854},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523124.35613509163},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385700.15134567383},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157104.3606186845},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100324.99181232962},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75889.11435753954},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":474382.94407857448},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660954.64366914751},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":495112.87223167211},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303340.7927247287},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226793.34144577183},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589131.61764920061},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419612.60912859265},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402430.39841565146},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241770.24918195605},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28284.362207348011},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12364.136837939644},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39337.990758116728},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358379.60195904406},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":545907.82316520403},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383374.63683326362},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306431.95103509445},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226857.05674086968},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589276.09301057761},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419707.18528996961},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388878.20229725481},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241832.47503827739},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28292.601847390222},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12368.873876562689},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39352.895118074513},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358486.38732042111},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541743.692526581},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":386094.77415431692},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252722.03467697967},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177640.68744199601},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529611.04455377324},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356402.16092808545},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346528.24759291939},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183851.71517717608},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23571.83643185336},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57729.419012333245},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-85729.852326598833},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311724.6435235425},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497918.2071979309},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339489.05620442471},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255798.32846401172},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177689.99386196124},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529740.65139490226},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356481.86856921465},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334819.26435865223},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183899.09249781983},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23577.985682373543},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57749.024571204092},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-85759.145577119023},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311816.56036467169},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493739.20803906006},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342194.80063800153}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497500.70534731471},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443437.65874615032},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926148.48651290964},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689910.9786061116},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612991.42827391613},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432524.28227753751},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194369.95236447398},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137909.87734453857},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112791.26503406295},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":642769.88385072618},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":877506.83754888864},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603712.9516588283},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506914.31319569232},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448027.85423979291},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":925895.46120124753},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689787.79467668245},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590777.39166960155},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":431742.79975797574},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193901.25677601132},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137456.80642080563},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112577.20785965804},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641858.11698009574},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869379.53742188134},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605942.16076586966},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478519.09997790202},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423484.04728054616},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901624.10164873186},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665374.9673273653},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592468.09391159622},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411925.44835819048},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175572.11838843924},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120509.04650241986},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94525.057098764446},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622096.55213519535},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856631.12564344681},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586037.12113219593},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487736.24564743706},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427872.66970952245},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901380.01868590107},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":665260.65224800981},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570987.92334585404},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411180.81866008288},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175147.48122184363},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120116.00773052099},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94358.874837265059},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621221.34409098909},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":848538.94839491602},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588318.43677505245},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470119.65326048678},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414654.48344421125},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":890771.94979249418},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654517.67072979594},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":583386.42510197137},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402810.37065115711},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167253.99134851311},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112809.0997037866},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86442.17700006644},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612948.50881448318},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":847393.52816813427},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578215.48572227685},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479249.86352223839},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418953.90887517936},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":890531.82385969721},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654407.28015693976},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562230.99359642714},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402082.04849417508},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166848.85023400179},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112442.62543214197},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86297.179605295925},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612089.47821726417},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":839316.89295309223},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580519.85874424817},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331697.41927303292},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269143.95251528488},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711929.32431373035},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":475590.26031074167},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433721.22366007109},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252594.59315705486},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30171.899373249747},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14085.429580085927},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-46763.063530208172},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":462189.46054985223},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":695158.63434370689},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":449315.53751121665},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339394.94072052557},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271973.41829954373},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711754.40993065329},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":475544.54530226527},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417917.46681690408},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252135.01801989297},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30088.051693203503},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14014.122936669792},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-46558.935955442867},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461597.0330310929},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":687338.13064168207},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":451999.89436240098},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275956.83570674644},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210549.01674973671},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639912.04772782675},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403538.8420850648},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373453.26361043425},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192104.92428533576},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25029.028852493942},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-65183.977189810066},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100402.84109598593},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401481.02458478801},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633855.89722927508},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397409.4374001621},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283077.43458713964},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212786.5515546567},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639763.39307002618},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403519.17096850631},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359804.54689445416},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191753.56959285925},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24983.496424899946},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64936.382655520269},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100058.12606659788},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":400995.95417728031},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626138.53389418439},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":400246.8081117355}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1717438.098194411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1618775.0989525272},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4289880.8309214357},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2987207.5967141893},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2385772.8953770464},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1767167.2948614401},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":789142.53034833027},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536945.88259807776},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414213.05653339642},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2412289.5109000704},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3207112.9849499976},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2086226.4293688219},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1700308.3454922056},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1608630.8961955104},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4270394.834041629},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2972917.6072447132},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2328441.6055905083},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1755932.8413999826},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":784122.08381916676},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532830.74050578964},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411918.20634543215},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2397073.4270995604},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3193103.7343186187},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2066864.2944511883},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1651757.3095995327},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1545246.5866886573},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4176040.6552022402},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2879607.1116252691},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2305237.8118913225},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1683047.0563154435},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":713100.60012888932},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468596.37725625955},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":346669.18876686587},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2333342.9111446505},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3129913.6316854712},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2025003.4697207112},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1635162.2045536505},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1535582.8766145543},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4157089.2270356463},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2865851.6799803008},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2249862.3471808061},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1672344.9216885662},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":708558.41273706418},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465015.88554247061},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344852.55824468506},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2318661.4191958513},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3116439.0014886535},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2006119.5435801563},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1622693.2618847128},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1512709.8855534417},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4125665.8596227579},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2831993.4075321062},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2269600.6711197114},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1645823.4681219012},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":679451.70011557301},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":438351.41024175222},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316780.7200440194},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2298408.6816492206},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3095752.5667099454},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1997912.0315921209},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1606334.7408587001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1503258.7956771411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4106950.9805433485},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2818474.5201560212},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2215090.6679017777},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1635356.8870006793},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":675121.14456747309},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435007.50375240832},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315175.70389922115},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2283963.7490264964},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3082514.5084872441},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1979239.7150106472},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1143719.9974836288},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":976507.56065737293},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3295493.114278039},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2047323.2368971701},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1682303.340177204},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1032381.6060411579},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124920.42350107159},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60083.313124567998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-175778.93897525326},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1722695.2743170853},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2532780.8510255539},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1551447.2210091676},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1131260.3628554784},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970560.4352397779},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3280676.545908533},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2037702.5808257537},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1642056.0755971649},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1025796.9285230385},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124077.54441272901},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59528.313364740854},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-173896.5665042733},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1712148.8211403906},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2523441.4806876257},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1536262.2136382365},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":950844.55759739282},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":760586.82568342797},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2961194.8447490628},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1731348.1803017594},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1445807.4029954288},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":785357.65337565402},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-98381.108874512836},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-260795.59430807663},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-374125.41875706229},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1490864.0116130239},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2306080.4788410845},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1371662.4540189097},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":939954.94677838834},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":756050.69485895208},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2947948.0683676885},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1723297.284243162},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1411303.5320309105},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":780336.16094674962},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-97819.55230568425},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-258670.56274527535},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-370838.72653941851},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1481887.4183719996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2298311.0523740216},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1357881.73441933}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3881056.0417165337},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3403408.9595151278},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7110314.7490085661},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5004551.1056917068},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4658691.8004970979},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3521190.6396493353},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1583933.5090092248},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1042267.9308696571},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":743106.26496816485},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4086164.6441476466},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5639015.0059500402},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4408223.9289521612},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3922292.2217008257},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3407680.4668060844},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7119242.3946112338},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5010833.584651012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4500639.0036834981},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3525611.0521856253},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1585921.5271682853},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1043575.9704729558},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":744038.79165455396},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4091291.4238538565},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5595824.2551874528},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4445800.8003691491},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3729330.3243899746},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3247857.3242539037},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6920436.9618024779},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4823645.122624455},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4501088.0431766249},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3353735.6832504794},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1431582.6058068743},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":909200.55776606989},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615451.8426096295},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3950624.2692385949},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5501614.731371142},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4276339.5169897201},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3770376.1017596554},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3251933.6011507502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6929126.1992131695},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4829700.4958673865},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4348278.743000445},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3357945.8770904792},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1433379.4060595497},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":910341.59866467351},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616224.18147618684},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3955580.9918751437},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5458251.5797451828},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4313750.9141206872},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3662191.0043196268},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3179025.0180945504},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6836415.1772684762},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4743593.4022318507},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4431347.6636715848},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3279636.103343199},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1364166.6381427122},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":850317.63988542266},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558964.18005550606},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3890647.0368101085},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5440814.4848786416},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4217980.0647949539},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3703152.5276662586},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3183014.9046539608},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6844998.9179697735},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4749548.2801622525},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4280858.6346085072},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3283753.2744538696},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1365878.8236020212},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851384.78309757344},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559665.63508314302},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3895528.5084197959},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5397375.0450864416},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4255318.2388016656},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2555740.188545391},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2044673.922166863},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5451742.6494108178},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3424347.2251820667},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3282031.5890538432},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2058480.7423560261},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253156.69136242167},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-120068.30468394601},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-371948.14149768039},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2902226.8729054714},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4438831.1126846047},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3256220.7943498734},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2595313.2120913644},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2047240.1026292897},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5458587.8124790937},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3428645.9481139788},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3169780.4489538912},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2061064.9060629369},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253474.43155405793},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-120218.98964422947},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-372414.84666762257},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2905868.2133971807},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4394134.4497974683},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3292352.2569171321},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2110188.8317869119},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1587887.5357992165},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4894155.529714522},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2893106.3279790026},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2819219.0274019837},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1566739.5640371316},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-194230.55993056996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-510828.35295568022},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-746812.74639290455},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2504204.7115977528},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4035347.2482725233},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2868934.579985253},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2149202.7270271149},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1589880.4109017539},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4900300.5933186561},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2896738.1418210035},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2722365.7188768391},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1568706.408366689},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-194474.34219621727},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-511469.43928472861},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-747749.85237372993},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2507346.6696548383},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3990144.3202647767},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2904580.1177274771}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9060.8963873679622},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8818.1241283509607},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23225.155698663213},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16524.64253683051},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14261.230420401957},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9060.3286232350783},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3662.0668438910334},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2272.1306354057633},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1635.3548079118941},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9540.4474934821428},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12021.755556601256},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8747.6082211759785},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9146.8103873679611},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8818.1241283509607},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23225.155698663213},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16524.64253683051},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13764.106777310342},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9060.3286232350783},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3662.0668438910334},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2272.1306354057633},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1635.3548079118941},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9540.4474934821428},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11915.291906559909},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8811.3655411759792},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8706.4649623000878},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8413.2970552123552},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22603.064937216637},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15922.36241271094},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13776.676250590979},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8629.6653757411914},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3310.0540723807053},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1982.2814796974808},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1363.1984364436441},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9230.5821761434345},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11734.171251494972},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8488.1821067272704},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8792.3789623000885},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8413.2970552123552},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22603.064937216637},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15922.36241271094},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13296.112966438395},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8629.6653757411914},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3310.0540723807053},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1982.2814796974808},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1363.1984364436441},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9230.5821761434345},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11627.708962541728},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8551.939426727271},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8549.6274445086601},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8234.1592339154158},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22327.786945578126},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15655.850718202084},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13562.25882636262},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8439.0949297712777},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3154.2868197901989},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1854.0219098624343},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1242.7680041138135},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9093.465363739595},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11606.913888353416},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8373.3848710345883},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8635.5414445086608},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8234.1592339154158},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22327.786945578126},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15655.850718202084},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13089.023576368509},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8439.0949297712777},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3154.2868197901989},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1854.0219098624343},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1242.7680041138135},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9093.465363739595},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11500.452201687847},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8437.1421910345871},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5964.9572494202139},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5281.9817572543889},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17791.226877737303},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11263.758550844403},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10028.67621478571},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5298.5086803880886},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587.25451265493211},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-259.68590734729543},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-741.91623093305805},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6833.7908722251514},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9509.722360144302},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6481.5352820350436},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6050.8712494202136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5281.9817572543889},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17791.226877737303},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11263.758550844403},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9676.2064024541469},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5298.5086803880886},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587.25451265493211},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-259.68590734729543},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-741.91623093305805},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6833.7908722251514},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9403.2705991331804},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6545.2926020350433},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4924.1488413311217},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4093.1836097310097},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15964.421325763047},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9495.1280827967421},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8605.7548301558963},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4033.8411104604083},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-446.45137917599703},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1110.844740909906},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1541.1191788232682},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5923.8534207151351},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8665.2143915527558},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5719.7154712087595},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5010.0628413311215},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4093.1836097310097},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15964.421325763047},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9495.1280827967421},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8301.9154710112016},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4033.8411104604083},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-446.45137917599703},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1110.844740909906},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1541.1191788232682},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5923.8534207151351},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8558.7666274556796},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5783.4727912087592}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460790.10648606939},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446696.62101326621},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":955861.11855444591},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682584.52759000543},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616731.73189622408},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430732.3553438714},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182828.41896268405},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131494.54231331579},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104452.00185105935},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653236.22302989906},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875031.61805803236},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584736.65052705561},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465350.75608606933},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446696.62101326621},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":955861.11855444591},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682584.52759000543},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":595441.11053786392},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430732.3553438714},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182828.41896268405},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131494.54231331579},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104452.00185105935},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653236.22302989906},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866774.51415668335},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589233.00084705558},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":443137.07962950075},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426541.3221515952},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":930495.31991421524},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":658242.92869141989},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596032.87297333707},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410226.13938661234},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165164.64087119637},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114859.73457727133},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87411.728691556404},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632217.61729005165},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":854242.17736085807},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567560.56119127816},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447697.72922950075},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426541.3221515952},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":930495.31991421524},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":658242.92869141989},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":575442.01695223781},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410226.13938661234},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165164.64087119637},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114859.73457727133},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87411.728691556404},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632217.61729005165},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":845986.43454761151},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572056.91151127825},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435325.53494731162},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417622.51072508725},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":919270.83863474312},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647471.66045639338},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586873.53374725441},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401152.04554909334},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157348.33871865162},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107498.75648747801},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79871.330307545912},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622916.78864303464},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":845042.7552876249},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559960.0635314805},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439886.18454731163},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417622.51072508725},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":919270.83863474312},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647471.66045639338},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566592.3270709092},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401152.04554909334},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157348.33871865162},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107498.75648747801},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79871.330307545912},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622916.78864303464},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":836787.61476205464},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":564456.41385148047},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306591.88115086459},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270641.18639447808},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734292.25298177951},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469961.99081600003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435928.32983346097},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251611.67906317912},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28536.282177723915},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13809.594622041031},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44393.853410570031},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469639.84998643806},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":693436.98914469697},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434704.44838432228},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311152.53075086465},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270641.18639447808},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734292.25298177951},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469961.99081600003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420750.12047296559},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251611.67906317912},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28536.282177723915},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13809.594622041031},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44393.853410570031},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469639.84998643806},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":685191.77427357412},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439200.79870432219},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254752.7453377218},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211453.98390881123},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659804.11610850052},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398481.47580487072},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375144.93174548075},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191393.98820148769},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23334.425259461215},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62658.671013348496},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-94433.602502088033},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407917.49685098021},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632387.59243010054},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384265.86722481286},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259313.39493772181},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211453.98390881123},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659804.11610850052},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398481.47580487072},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362021.62382768601},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191393.98820148769},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23334.425259461215},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62658.671013348496},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-94433.602502088033},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407917.49685098021},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624146.37447302276},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388762.21754481283}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242149.74482889898},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229961.09779653439},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429513.83884106833},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338066.97225904785},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308191.81892138044},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216256.36636833573},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95334.1763812883},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67607.130230810668},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49203.798250609412},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274898.45193728129},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358021.45171958406},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284132.67195193539},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220135.86968208267},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209935.29732657573},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393827.83766423271},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310408.38439972146},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280641.06746595929},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194941.25155535416},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85098.398685306864},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59645.280725931807},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43562.140888185138},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244343.45804479983},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313277.39401746745},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":252852.11458199681},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232783.19655758326},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219529.42730869382},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418084.95762756042},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325932.4131415633},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297799.81870736554},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205967.49716090993},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86145.960595294309},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59015.389528180531},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40946.502755354966},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265888.12083862349},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349390.90911733737},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275712.06357856659},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211726.77747514626},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200427.28164118537},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383357.40066506632},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299283.70229378296},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271179.48530117428},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185665.34222402587},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76892.628541247948},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52074.791648117534},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36297.707442111619},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236358.57888884118},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305676.89975244098},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245432.51573118853},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228638.45634199592},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214913.36566738284},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413027.62570413854},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320562.81553572125},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293201.31134267017},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201414.62573574131},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82080.133315641157},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55213.505186096474},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37292.611938822432},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261901.00834225898},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":345571.85475817521},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271985.9060706087},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208005.71592321817},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196219.94145137852},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378724.18466615677},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294360.97985916818},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266992.69215544697},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181560.71015167143},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73261.537926992314},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48724.815795372182},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33083.162598563926},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232825.23354158466},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302313.64646786987},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242149.3094902462},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160333.45730560709},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138841.02589180571},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329683.18571803038},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232072.26119084336},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217418.26469161949},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126383.65584783099},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15075.613376270721},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7441.2555021347889},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22923.226864227257},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196193.70195959372},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282634.13351295504},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210579.11776736862},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146682.90858225827},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126883.29966868144},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":302369.14240060642},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213234.89386510957},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197994.66407422585},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113916.69022190399},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13421.444698706619},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6482.527847822108},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19892.288459914434},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174595.97477358131},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246887.49177238077},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188042.32389910013},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132828.04580409906},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108207.82131046781},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296121.61408314342},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196438.42551864381},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186901.55416704042},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96169.79549736403},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-11906.114453218754},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32671.399701979004},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47171.25334182079},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169734.34281740198},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257290.0452875128},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185851.51356424435},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121989.12226886969},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98962.460912066686},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271622.09771343565},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180566.62052856287},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170210.18004026005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86677.44521740207},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10675.274600795186},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28713.707501338482},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41224.718024333066},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151147.91465446062},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224568.20014873997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166254.24213662479}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623694.1960689465},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554468.96169391728},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129446.9707762236},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":873509.84281676624},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":768617.63262292021},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525455.25344844896},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228835.74315011883},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":158015.2630114324},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119903.75323428265},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671469.44014040777},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":888154.68836885027},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":693265.91534838744},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":620966.12477094156},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552596.09715427575},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1126223.6947619161},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":873939.46724041388},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766142.99454076285},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524631.90796645032},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228235.03241305309},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157406.84522063468},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119501.39777217465},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670432.42997589335},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":886589.48502691183},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689776.97161562101},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":599796.68482980644},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529303.97527010366},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1099414.1153650722},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842031.905195578},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":742734.75525158923},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500443.51193405793},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206776.28883896058},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137951.86345733143},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100382.73503910119},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649560.40784194844},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866833.93740337959},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672877.72342373128},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":597163.34934697649},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527518.65863936942},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1096278.211679307},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842448.24267717241},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":740347.41872139275},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":499659.07451654773},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206232.75741306675},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137422.47316392156},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100058.79186255888},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":648562.05938497593},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":865325.74459768843},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669484.00141459238},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589221.92740410205},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":518168.35430982872},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1086124.4402354704},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":828102.77461480303},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":731281.46428157401},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489375.70254326623},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197014.87996464048},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129073.71789244469},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91744.595692661343},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639865.56139247073},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":857399.40811965917},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663855.85575749399},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586630.51295041083},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516421.77802701446},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1083027.199202515},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":828513.23256410053},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728932.75908522797},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488608.48212127294},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196496.65064403124},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128579.2976261006},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91455.350309155066},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638884.32091694558},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":855916.44273558073},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660504.26979419426},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414950.74074290739},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334654.17986273818},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":867111.61923705426},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598551.77710729314},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":542532.11257835641},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306979.05753041804},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36147.614690271948},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17237.43617552477},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50611.274408875339},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":480095.23974502046},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701919.09328357433},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":515176.1725456845},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413050.18161572446},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333546.04152529506},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":864651.53574004618},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598865.3408178743},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540820.04878392653},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306495.57186646061},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36046.362113001545},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17155.553093338949},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50328.702839661993},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479395.93748407625},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":700851.87386168318},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":512518.98536753084},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344774.31486493262},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260755.7396938469},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":778918.3998438688},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506114.99010635866},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466525.54406242573},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233530.62991386576},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28631.250559935212},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76154.771021779714},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-107935.87498037989},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415758.0974474228},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":639309.47319307039},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455305.06609158689},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343151.95294603164},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259904.6908616134},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":776714.8902501585},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":506389.53594203142},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465069.84633176331},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233161.40003480189},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28564.592778170485},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-75840.819116306637},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-107423.04119302768},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415172.32752992999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638409.66851287277},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":452927.50302002911}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96561.492450386751},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90062.184298607404},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190162.2886784547},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142202.34951342284},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132839.10613164396},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93313.84811312065},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38125.73243213955},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25942.968072970179},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18543.278973715704},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95880.635020168775},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131034.38952814319},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102424.50888718915},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97600.056457267972},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90242.121937072719},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190542.1104258835},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142487.76661535865},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128382.97686781461},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93501.04269366627},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38201.826554844527},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25994.742192809237},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18580.278579909631},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96071.913019174419},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130213.52251917493},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103323.17131127429},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92823.733553187936},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85968.649221295753},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185095.72668887497},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137086.57738350937},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128354.74413341259},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88874.534047806606},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34452.762689691837},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22646.872737306934},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15471.654287861378},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92762.055516966007},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127896.78473544834},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99401.487296375024},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93854.82926965259},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86140.40808135517},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185465.4287462642},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137361.72643680248},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124046.20990229382},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89052.823028899758},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34521.52599187856},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22692.06871834823},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15502.524914331263},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92947.111982256654},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127069.62949944808},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100294.09015622931},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91169.758239268675},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84157.241329360812},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182853.74996226304},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134822.82494595801},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126370.3935512199},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86910.117380838958},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32827.456871455768},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21188.33555835806},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14112.446392500491},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91382.069901345472},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126508.38034268744},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98063.786491649851},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92197.549203253031},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84325.381042772875},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183218.97401077836},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135093.43034102052},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122127.1707934397},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87084.465593665576},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32892.97625221753},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21230.620683059427},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14140.604917563653},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91564.373309667411},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125678.44253762232},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98953.70796676891},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63912.372650035388},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54305.378998444969},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145906.14644903905},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97516.359396185217},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93668.449025289854},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54536.682240157315},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6042.542359577219},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2848.2446422474627},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8287.1948766257974},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68640.013405089849},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103627.58304856485},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76018.580417188801},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64885.701548066405},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54413.875454282097},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146197.57325673732},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97712.085654095907},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90501.554310140491},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54646.086895934044},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6054.6021654848219},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2853.9302054907894},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8303.7315735396623},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68776.946646932338},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102751.78871995235},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76864.312878707671},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52936.227160483046},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42284.476149726957},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131027.89371552553},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82493.598235370722},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80499.860286916475},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41500.37936593499},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4743.3460245137903},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12527.419502559544},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17307.198672618139},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59482.124068369259},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94413.82484732171},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67141.302424833339},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53887.624991148528},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42368.955149067013},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131289.60346729844},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82659.171773725073},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77766.386933904927},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41583.632213114543},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4752.8135976531576},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12552.422151382892},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17341.733473477136},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59600.787416111547},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93519.564775820792},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67969.240625023376}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":813178.24494621623},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698530.1415146892},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1328552.2409077673},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":955994.73492930015},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945511.22608596506},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":741914.85052075679},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347107.38507316832},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202477.44838918885},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185300.67790518989},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":924519.48834063997},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1274629.6175769093},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1028353.8643259176},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":799524.51631252328},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":680507.94862215244},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1294275.37391169},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":931329.91305091395},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920488.68348860741},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":722773.32497838279},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338151.95727352088},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197253.49681661127},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180519.88984487325},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":900666.73301693285},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1230830.7579997035},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008981.0949123823},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":781017.92941239383},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666369.82598086668},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1292904.6622437714},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":921122.10362756508},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":913350.91055214277},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":706654.74553789129},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313784.64849595469},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176516.71175345263},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152752.8886902371},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":893521.59385020868},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1243244.2494053475},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":997355.96983548626},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":768193.94222518825},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649177.3745348173},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1259547.5086582582},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":897357.00138994819},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":889158.10940127238},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688422.93652118393},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305688.95279748691},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171962.55146900337},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148811.8389613051},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":870468.58931829652},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1200255.1375048342},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978782.9512137461},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766786.84350135224},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652138.7400698252},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1277130.446535147},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":905690.80565173668},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899119.82464110118},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":691051.98869566503},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299039.18598571897},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165028.96770478055},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138350.34391279749},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879804.88453836134},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1229356.0812271021},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":983639.26052363904},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":754330.02067845431},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635313.45298808359},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1244180.2703173002},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882323.83344770665},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875294.18785453844},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673222.73337958427},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291323.92565267847},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160771.19311200138},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134780.88221521306},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":857105.77336963743},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1186725.286356817},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":965420.13526508701},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532259.64544324379},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417611.54201171652},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1017172.5884466413},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651384.20534776361},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":664592.62658299285},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433919.75949942588},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56035.101250811669},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-24288.168077066221},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-99002.483037577229},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":653754.57315705204},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1000480.1409535261},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":757588.94914233009},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525853.66302185506},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406837.09533148463},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":990929.36785456399},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":634578.3853863338},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646817.83019793942},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422724.55811752996},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54589.386394033863},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23661.529333687067},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-96448.202642068252},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636887.59731508442},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":963754.38310158148},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":745201.95921053388},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437819.01617909037},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323170.91274756304},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":912491.4090213147},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548978.70373603108},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570151.99731883954},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330376.41898089636},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-41819.044733732662},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-100523.37483246721},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-194580.95120852758},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562727.46061328973},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":908315.18950296682},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666561.83659856801},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433849.61757325509},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314833.04988288484},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":888948.98012840503},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534814.96261074359},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554813.78474933957},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321852.6528666555},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40740.106480418865},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-97929.85517773754},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-189560.73056595254},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548208.99929233768},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":873967.30260355026},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":656523.36118778703}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6251803.5462404639},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5564486.3396802293},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10214055.359562948},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7431456.7469034074},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6918871.4176767319},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5265159.4641950801},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2544478.7373077022},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1881942.9179413344},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1322853.9421729688},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7285502.4196603801},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9920473.7031421829},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7906097.3110613264},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6791295.0120300082},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5989276.6275542434},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10993791.574496135},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7998770.6835608054},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7441975.97663539},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5667099.2782169031},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2738723.0555303176},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2025609.5611989563},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1423839.9941835138},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7841674.2711545974},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10583955.013982108},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8570454.2353677619},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6004551.5126892449},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5308297.485639208},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9939992.8645423204},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7160373.1920460472},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6683535.1447785851},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5014928.4904805934},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2300205.643919751},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1640648.7647166508},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1090496.609438088},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7041229.326272429},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9676200.6097542308},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7667782.0979999118},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6525167.8737344947},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5713530.4360673269},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10698807.27662641},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7706992.7367548831},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7188674.242595084},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5397765.7888575885},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2475802.2682986064},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1765895.1250310463},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1173744.6112070079},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7578753.4839228876},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10321034.226750396},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8313946.1502636541},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5895141.3631698275},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5194932.7524022218},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9818718.9638701975},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7040417.4859464457},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6579397.7735492606},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4904200.1463886537},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2192113.6889728578},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1533875.0043422808},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":987677.43278128712},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6933137.3713255348},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9568108.6548073366},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7562326.532198065},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6407405.4045087164},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5591511.4920502556},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10568275.383026753},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7577879.6680856552},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7076587.0730910301},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5278584.4947013799},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2359458.6240032595},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1650970.3056661305},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1063076.2666333853},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7462409.8396275397},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10204690.58245505},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8200440.1558291689},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4092070.5387572804},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3326690.6933723576},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7820134.435605688},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5063556.7025543777},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4863221.9286264796},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3079405.5771036712},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410766.60943275364},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-225748.33032538442},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-706774.66726905806},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5151790.2917854292},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7786761.5752672311},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5824426.9424028434},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4466688.9956155987},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3580648.7069320884},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8417119.8454584852},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5450106.2559257355},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5229399.16583132},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3314485.9603999136},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":442124.34051849454},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-242981.85241028317},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-760729.51521797571},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5545075.5561427791},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8287356.2989702877},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6329870.123161111},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3366000.6215992467},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2574377.2852327093},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7015334.0455028061},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4267504.1427787021},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4172143.3327772683},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2344587.8296184335},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-306555.47739807458},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-934322.58682900784},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1389105.4327910661},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4434468.2049546},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7069439.4884364028},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5124600.5162264276},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3685191.2401453685},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2770904.044637634},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7550881.3695155811},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4593283.4155909065},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4485563.9527933914},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2523572.5693216082},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-329957.77934366022},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1005648.3366643628},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1495149.09264783},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4772993.4362806249},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7515274.1791081335},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5576619.2745151073}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643716.94504723581},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677695.6910255549},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1587408.9271236677},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1070505.4238018591},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1124015.3212099129},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":658438.03074374096},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238737.79595992126},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166386.94469740413},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213114.63422287069},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1551566.5060082451},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1377874.8889452918},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":896129.21018199448},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":640747.3050952761},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677080.96171506215},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1585626.4927116253},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069170.9724078318},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1107082.2682204118},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657342.44933777698},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238404.41142279067},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166001.46263746408},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":213125.46921846265},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1550214.4157062378},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1380062.5810165093},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":893537.33305010875},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618991.95212985645},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646709.90516796382},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1545145.7763801019},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1031701.2702234639},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1085933.7638606045},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627110.95340562041},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215756.33784618077},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145193.30166653029},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178251.95087574897},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1500262.1710209216},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1344642.1848214455},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869802.31048344681},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616074.05666427664},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646126.79257299635},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1543415.0891766157},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1030418.6313702217},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069581.024394342},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626066.91912826151},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215453.80100979761},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144859.82678297395},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178293.87312359439},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1498962.155949703},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1346881.8459585798},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":867241.43757744029},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608051.03029757296},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632998.55398122687},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1526444.1399340772},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1014530.2557569351},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069082.5015123133},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613248.57918631961},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205586.938095308},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135815.01822204367},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162825.05491508747},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1477559.7694214843},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1329936.5620813544},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":858152.53761391807},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605156.03200258594},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632429.43192669377},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1524736.3511057589},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1013270.5441886696},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1052986.5534197504},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612227.35474784055},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205298.05150682223},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135504.55675060168},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162880.7334134613},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1476282.7978767639},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1332199.2197665481},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":855605.38421889185},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427745.48246110306},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":407036.54408841964},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1218242.6139082559},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":731553.26188426663},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":791374.99788319657},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384797.72136646003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37996.014646904208},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18738.369522154004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-91409.000518501678},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1103425.9422779821},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1087589.0336852777},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":666165.17936291522},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425227.8277712462},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406697.98506104731},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1216912.1885363767},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":730671.39020385337},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":779510.95182086364},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384152.40131321602},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37932.083090816224},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18669.571737157617},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-91126.620072547288},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1102528.7262724224},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1090230.6727085852},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":663844.12245054822},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":355139.10870791873},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316044.9892463148},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1094134.4239027658},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617602.61739657784},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":679546.29907440115},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292803.94432445761},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29490.368171289359},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-80974.729800727146},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-193785.28938533444},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952767.79108272574},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989999.2732146522},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588854.71356570406},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352773.40469931485},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315799.27453529631},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1092955.9572059677},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":616872.89624311985},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669386.37728434184},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292309.99539992999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-29463.713667458949},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-80753.209930067067},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-193411.61942258972},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952023.49700853194},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":992793.52241003024},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586624.70235837065}]
[null,10197,"Harney Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236622.83092991059},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123585.5685419923},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305343.52504308079},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173044.22532806592},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113744.90185604745},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78712.101370701945},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136117.27128335283},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333364.55106052652},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":235997.02527324288},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1615125.264356049},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2086811.6746829986},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1091438.4952639954},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194228.34227656189},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":93236.885547740269},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268751.34143674001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194653.21021053841},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120901.36765640057},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71935.284555534832},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138745.93479045003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":336781.37482454244},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237191.46637238396},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1633286.1370363629},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2106630.4825170343},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1105347.271468329},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227337.88397358393},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117888.52604390425},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297152.31173627451},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166711.68126746072},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109863.10853261332},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74973.015412603505},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123018.42616139223},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290732.83126977546},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194965.32035119805},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1561173.1434346207},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2035598.3638235952},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1058462.9170157053},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186689.10378157333},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88939.950825529289},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261541.9272550203},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":187522.34306210649},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116772.68383993863},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68518.298735725461},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125393.39373495086},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293710.73678695789},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195962.28662194853},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1578728.9879539367},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2054413.7230651912},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1072215.1939489639},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223229.25271105836},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115367.5588244166},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293527.66258871771},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163909.50171585919},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108145.39732991687},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73318.452868199776},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117222.12761233094},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271868.10134386487},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176808.60428266253},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1537299.084515383},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2012936.2408148032},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1043871.0736451338},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183352.95645387756},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87038.537665524345},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258351.72868621477},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184366.90191281695},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114945.72247104894},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67006.266967648524},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119484.83358131444},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274651.78354032012},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177718.1870435983},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1554587.2013213716},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2031307.5694898674},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1057554.0989390749},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155519.32643575963},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73822.213509337511},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233793.72423474788},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117729.79885966817},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79837.649210087387},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46051.389765880187},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21699.574638006576},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39021.192649791017},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122412.67595614238},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1143856.4351207381},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1639466.2017381308},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":803398.62048204034},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128373.50583679753},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":55703.395459630738},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205777.50235746711},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132365.47517657923},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84837.540039681204},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42088.100064671831},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22112.218023214467},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39438.295796942926},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-122943.16669637436},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1156732.4198630396},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1650519.9409283313},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":815940.38410195522},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128253.54192199816},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57092.518245675674},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209739.75193095853},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99133.916449945595},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68438.538285539238},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35071.347285133845},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16765.942736990786},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-164211.7070095567},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-242904.65398240404},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":985422.9071723948},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1489075.3481665554},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":706563.92503750487},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106234.09532975691},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43085.197772925334},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184606.64004949399},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111425.27078123548},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72713.420882662234},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32053.923295787019},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17098.292154479248},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-165917.71901031988},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-244015.04099378499},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":996522.19167719153},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1497182.4024461382},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":718646.11948359886}]
[null,10209,"Inland P & L",{"$f":"+VLOOKUP($B75,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2369479.3947844682},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2286092.0731968889},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5540790.1034364998},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3954485.3700620928},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3487810.6127768075},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2210515.6924506598},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":954090.51925187255},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":671672.84637814015},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546879.05764238827},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2934327.3135335441},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4020607.6256828136},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2852870.5336083374},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2361949.7059098929},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2286998.1912672864},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5553387.6668743528},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3962844.7692785366},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3384834.7465530848},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2210756.2781630885},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":953458.61350224609},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670650.95889191504},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546730.88043514744},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2933199.5937596685},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4027929.6859087776},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2843853.6626717784},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2278215.0402584532},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2181649.5738339047},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5393347.5711201429},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3811308.7206039843},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3369737.7688323203},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2105354.4868483851},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":862317.35052171361},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":586027.00501107064},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456918.29205166153},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2838322.5858648978},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3923723.0457490198},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2768661.520813053},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2270777.9992899043},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2182520.4574166019},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5405616.6917491509},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3819371.6530543668},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3270266.0593159101},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2105582.813240278},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":861744.68340955768},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585139.95371768635},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456844.74602723855},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2837251.6112150894},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3931095.2729602535},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2759762.7092973879},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2237830.1482473798},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2135433.2927891687},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5328103.5798996938},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3747952.4019524907},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3317489.9983100481},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2058820.1750235907},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":821707.30591086787},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548128.33062970848},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417110.24407407566},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2795840.0571757182},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3880851.1784303384},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2731398.6496103946},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2230434.1043986734},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2136288.5849507875},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5340227.3630918032},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3755884.1465103561},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3219568.8940759487},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2059043.0766103822},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":821160.85216525081},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547300.94496498443},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417069.72268752375},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2794794.1925014257},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3888245.6047607474},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2722552.0799254905},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1572290.2431100067},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1373792.5461980521},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4252887.6373701226},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2703845.1577482484},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2456450.7703854823},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1291938.3057093329},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152456.90329704602},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76438.899751587523},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-238923.31588794632},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2095731.2613904246},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3174326.1120635932},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2117309.4065696229},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1565569.8286338863},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1374390.8929429888},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4262616.2708131634},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2709614.9359569806},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2384083.5215934482},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1292071.8069265164},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152342.4438099468},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76283.00045847139},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-238419.59378983377},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2095099.2071757023},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3182086.3781656278},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2109323.7782258387},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1304287.1800878439},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067091.0975947957},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3819914.1014726656},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2283398.6339404718},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2109723.0254602688},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":983126.33460752433},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-117040.32210568643},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-327942.87346283498},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-503098.31449883338},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1813807.8180764015},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2889818.9316126471},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1870024.7631793548},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1297838.8315538606},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067585.9762258469},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3828678.2435843954},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2288297.8203195538},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2047645.9357971391},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":983223.8356199034},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-116980.82390280033},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-327391.01987983997},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-502375.43360979937},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1813342.3992051338},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2897726.5159725561},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1862385.8231629299}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B82,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327845.94750329753},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331832.81185784063},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":846884.51878536399},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649380.89349807973},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526705.02828041138},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331621.61054047954},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138004.89012347953},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77204.349150770213},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58236.108551996716},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310817.18364712398},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399259.57013194659},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295843.28379342932},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331238.5808449873},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332310.08170182991},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":849261.09318360756},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651284.94973471807},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509386.29712756543},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":332100.10505514045},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138109.65204017048},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77110.722372545744},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58191.96956736959},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310552.28503144108},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":395062.253842898},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297592.20543049672},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315247.77455645381},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316853.58949553757},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":824378.20563938422},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626101.92466370389},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508984.04910034221},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315839.78038500424},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124694.05416851878},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67436.807991499663},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48837.857816605363},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300874.31392397312},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389840.58321931877},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287163.89718354843},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318636.40221585886},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317310.64854229783},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":826692.29520503373},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":627938.94050587015},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492239.15813572105},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316295.40861954878},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124788.39151143524},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67355.960469466401},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48806.379673504569},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300621.12338814512},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385658.04834705964},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288929.70311852318},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309673.02572228445},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310225.2154643705},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":814419.05969803291},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615800.87506566569},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501142.43520591001},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308856.24875454378},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118803.94871157419},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63114.626598999734},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44679.089116459872},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296474.54884444078},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":385672.63866642362},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283323.22912883176},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313059.88084905798},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310673.33114142425},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":816705.49944103532},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617608.22522833198},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484651.47113479982},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309301.75855612522},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118893.67313317729},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63039.433955959976},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44653.21345332473},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296226.53918720491},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":381496.64463833004},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285096.50644243194},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217801.59495950417},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200990.1227294844},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650293.10281201068},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446040.37229116732},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371913.24311117228},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193768.18617941026},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21735.465131399607},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8114.5893454715351},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23857.098263319764},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223966.75972231675},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316985.23394113657},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220029.3158481092},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221159.23888523874},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201290.85236364743},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":652123.87561063794},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447358.83434402273},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359606.97465773963},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194046.94498627394},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21749.168965589422},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8096.5900189038539},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23790.645488784397},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223804.13054463814},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312917.03252034262},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221925.72090513038},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180806.33042525887},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157002.76867831481},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584202.01071165304},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377680.33201025124},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319874.56136432732},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147423.92785720545},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17352.575603037854},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36797.539687637865},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51455.605886766527},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194768.94689742941},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289325.83333221258},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194541.7943652441},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184152.21143295863},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157244.14813582195},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585849.29318029736},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378801.92606181465},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309253.40785996965},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147635.53850811126},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17369.484133519549},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36742.013335100637},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-51351.973817783532},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194640.69917436683},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285301.03839794849},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":196487.78114099492}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B91,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120687.14345644673},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82383.481238351291},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195714.60690867301},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147233.04304287879},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122950.59301800004},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76411.643263003236},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40461.197946657354},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45713.154269110943},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45836.737007149582},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303758.36766744195},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390211.29309620464},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224918.08247633628},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121786.79448736878},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85041.581563838859},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201215.61804371068},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150370.38136585889},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120020.41136429097},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75752.340251772635},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39595.781673342994},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45041.20355945373},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45366.252283545778},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301190.53225753666},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387546.69692634058},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221632.13222285651},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116070.95463116835},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78595.426052513183},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190505.50632868227},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":141903.65630185927},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118773.79745930282},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72779.133225480473},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36567.205190563502},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39899.021444858015},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38152.972733120791},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293733.52369116212},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":380747.72782605467},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218235.68569103885},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117106.38680325408},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81133.198023240824},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195860.52851496989},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144926.34472964166},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115944.79365075624},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72151.142046040157},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35784.849318683708},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39313.302471913426},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37765.557938568279},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291251.92818449799},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378169.37019834376},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215032.80128334605},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114028.2700783679},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76919.194402088804},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188200.45562744947},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139545.37842722671},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116925.54642562858},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71171.731010712363},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34844.095683423715},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37326.241223434743},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34752.8720907967},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289297.48463174462},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376560.05714718293},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215278.69471738924},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115035.28511330683},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79403.720528498714},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193490.87703985663},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142517.33375487721},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114141.31427379308},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70557.59545926709},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34098.494416994785},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36778.680186226979},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34402.216117708784},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286854.05067454337},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374019.86046664725},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212112.56732429803},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80364.98621658115},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49295.026104057608},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150213.39787786707},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100681.14096584782},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86466.511960851174},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44681.866502939753},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6447.3839227814078},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5072.9783667981574},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21280.524218135088},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216191.9031192119},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307547.5673874318},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166547.71156767113},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":80903.689023378844},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50902.064823383153},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154439.20351989145},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":102817.01871676889},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84420.113258023935},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44296.07063205888},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6307.4957190102577},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4991.6995664855185},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21025.397648984097},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":214377.36855345778},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305636.26017268875},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":163987.33693985548},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66809.280365282568},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38171.182649796261},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134916.57231789333},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85031.08812713738},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74201.109886165621},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34014.790385753724},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4987.5513423530738},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22146.516155018769},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43844.343046141796},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186753.36815212964},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279757.2598497023},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146924.46636870722},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67159.400773603833},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39424.870186049709},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138713.67295635314},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86830.289820382546},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72451.825785795765},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33720.943522480629},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4883.5278665213118},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-21812.012865378114},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43345.27681898958},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185192.0820571878},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278099.19710885757},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144608.01940815066}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B100,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329778.03693331702},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343917.49831013876},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672530.63648418337},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":508928.55141963693},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481132.27510662621},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322691.1526062694},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132825.85833761853},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83854.132604024242},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60891.727458228925},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307019.36830592382},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419071.73418296728},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352609.62539921014},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330573.67866532039},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344640.57256958215},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673678.64889163838},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509773.76072494185},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469203.02792272525},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323359.99015333661},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":133140.09155667972},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84076.982025941281},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61074.210053031165},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307930.94180861727},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420310.16259355191},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353624.83713768609},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317062.34900082054},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328269.65230635233},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654645.93473848095},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":490588.42551168619},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464863.72665125749},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307332.77601461078},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120037.94018171636},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73178.299243712638},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50843.486377472829},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296900.76033137395},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408928.8648129963},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342222.96337273199},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":317827.31180700113},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":328959.82770527829},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":655763.41793980449},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491403.17638744076},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":453337.84337078535},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":307969.7804331446},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120321.92049553071},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73372.776784140064},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50995.856259102795},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297782.29053638835},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410137.31934139505},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":343208.27064451523},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311435.59925096057},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321345.40927246679},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646731.87286403286},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482472.83637385949},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457664.81995916326},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300536.6245122985},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114379.22822944648},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68454.194420711836},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46397.093992898466},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292423.23027621856},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404440.5989800095},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337626.81818030338},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312186.9864929156},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322021.0267759671},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647835.84675277525},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483274.10925599211},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446317.42704073596},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301159.54262665723},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114649.82149507801},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68636.117274525212},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46536.13886197628},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293291.4661853523},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405635.78992919915},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338598.89258954895},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218707.19740883884},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207234.41819548927},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516308.74364711612},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348728.55340185086},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339027.39298188133},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188536.57199493988},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21124.091757105609},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9398.6886548907332},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26879.109519586538},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218633.88035445305},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330474.32426771754},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261882.6999459957},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219234.86039954762},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207670.12270533934},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517190.08510660136},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349307.70998875768},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330621.50746158394},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188927.3489030808},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21174.067501332913},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9423.6660680351888},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-26959.659829504886},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219283.02729296742},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331450.93245466467},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262636.69780137559},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181366.84331285267},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161283.61209497112},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463789.28110361274},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294871.71142811119},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291253.85818171495},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143435.80958896579},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16428.370573426542},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40748.89165295304},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56386.351439104241},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188920.00197571714},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300689.20089612756},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231381.66531830159},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181804.41586098459},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161622.70719543687},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464580.97178106615},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295361.42507251655},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284032.47412634245},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143733.10667141963},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16467.234237679921},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40857.184739367833},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56555.329475356637},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189480.92503051378},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301577.78904197318},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232047.84697519633}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B109,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11347562.085423009},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15414485.070023796},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26795870.978794161},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21462994.782357484},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19388766.619399123},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14600058.501661384},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3496096.9699451337},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866136.92012439738},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8040760.4993239585},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12862797.835340356},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17373503.072283883},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11265878.494551975},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15303526.391633738},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26602985.234209698},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21308496.884793952},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19249199.71788222},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14494962.341238074},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3470930.8811950791},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":859902.17355159484},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7982880.3849897301},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12770207.064923801},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17248442.719560508},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10906528.00470395},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14714343.466882288},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26084703.523634676},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20691185.141099133},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18732728.424329523},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13905429.824528866},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3159808.4833968501},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":755878.39994463196},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7776140.0508925235},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12548561.052828025},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16860800.953447975},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10828019.126351643},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14608424.64461571},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25896937.002986662},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20542242.990443375},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18597883.907684229},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13805333.836322553},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3137063.1129423259},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":750437.33150151162},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7720164.764069533},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12458232.265081065},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16739431.204027625},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10711368.417858187},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14404527.622764638},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25770008.689845882},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20349655.864119045},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18442428.538896449},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13598053.475246787},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3010999.298426955},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":707088.50323319098},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7659044.2987850644},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12409509.847200416},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16633927.933739776},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10634264.364236202},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14300838.959757447},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25584507.449075513},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20203172.156741351},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18309673.699037507},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13500170.085990734},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2989325.1068293024},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701998.64097265131},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7603911.9068002664},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12320181.997073814},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16514191.293068424},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7495153.4808376022},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9298786.4102444574},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20583862.103900187},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14721279.724333016},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13658308.820078326},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8532514.9494393636},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":558635.40894875815},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-96965.231021957443},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5729315.3365727123},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10117956.704573248},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12895078.06945334},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7441200.8304061219},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9231850.599802196},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20435692.50077451},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14615310.972538713},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13559991.692465264},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8471095.0202083588},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":554614.16228386736},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-96267.242484869901},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5688073.7865022225},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10045124.22921988},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12802254.934990957},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6200031.3584740562},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7242780.0409923252},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18495477.681588963},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12454816.010196807},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11731814.663062548},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6492697.6067167753},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-428895.20935344714},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-420745.76161284512},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4952242.0631545819},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9195182.19238922},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11389498.602205716},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6155401.4352305653},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7190644.0599609986},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18362340.976053923},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12365162.030981489},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11647365.092141623},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6445960.972806857},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-425807.87653749489},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-417717.09127875976},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4916594.1493968898},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9128992.1601572968},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11307513.138099372}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B118,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42410.641300788498},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50332.311924543057},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125636.79253258224},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88665.343178026727},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79636.421308841018},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48386.954908618165},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18169.526032089794},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10319.862196852668},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8344.4289764097066},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48819.801524337076},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63250.919477494055},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44584.343708996377},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42656.87064853523},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50539.737202289805},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125992.43194032898},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88926.974255773472},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77508.051347599365},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48586.08920640625},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18267.926669836532},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10394.422574599403},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8402.7110641564432},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49110.08910208381},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63645.130375240798},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44906.572796784465},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40779.239740446341},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48033.884640149488},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122290.67584807635},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85455.324415032461},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76937.579598936049},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46085.101765471438},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16420.56729236371},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9008.874386640995},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6988.3592060781484},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47226.796259356975},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61731.215612256005},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43273.614505524121},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41015.997276090115},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48231.838105793264},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122636.84344372014},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85707.483680676232},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74881.339140580501},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46274.762890068458},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16509.49611800749},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9073.9629522847681},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7037.1694817219259},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47507.612025000752},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62115.954697899782},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43586.370420121137},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40057.337129253981},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47016.820111970737},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120810.00399473298},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84034.876511025301},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75743.329866107175},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45066.521279211243},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15646.645094562733},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8428.7563173443941},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6388.2921643646114},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46521.884183515198},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61058.739739225479},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42693.610870886027},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40289.903344957856},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47210.582257674614},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121151.98027043685},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84282.844456729174},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73719.007040873505},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45251.990481580688},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15731.382600266606},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8489.6535630482649},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6432.9111200684856},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46798.508629219068},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61439.287504929343},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43002.174863255474},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28160.437782843965},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30255.67514179062},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96408.646067527938},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60626.004623333181},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56062.186390984767},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28280.393436786806},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2892.4669735234311},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1131.5447155831721},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3500.7663951725531},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34904.987549068726},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49976.389225048311},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33135.195712303488},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28323.931369247792},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30380.364658194445},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96681.549713931759},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60804.899939737006},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54563.863697541121},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28396.780084201753},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2908.1318499272566},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1139.7200991793468},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3525.2200687687282},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35112.539365472556},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50287.864361452135},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33374.677149718438},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23369.732611459636},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23506.210298146732},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86582.580619143962},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51199.598604147977},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48136.881395151759},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21520.868360491375},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2243.4516639371532},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4981.3363516078743},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7482.9438181994283},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30227.035322896983},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45513.690804776037},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29286.163489947357},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23505.411673023533},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23603.085289710631},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86827.669740707875},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51350.679395711879},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46850.371164614735},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21609.43648615235},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2255.6013123732564},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5017.3262600439775},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7535.2120166355326},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30406.772614460882},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45797.351416339938},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29497.826405608332}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B127,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324738.61128089385},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300647.85759260936},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":740000.39397851028},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532149.26656743698},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460558.53429946443},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311695.27671274071},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136161.79466638164},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154052.74897571688},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152656.89809958005},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":981510.95343779842},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1009695.674499173},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":577045.06156603456},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321280.30672939244},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299242.88635948295},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":739534.16956481489},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531690.71067562071},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447299.42446564266},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310410.33047039434},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135418.27630226483},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153948.0348325177},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153005.96925659999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":984812.27196354442},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1013222.2847419879},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574588.60556139704},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312185.28482592833},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286835.06323427527},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":720262.64155829255},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":512748.29225960211},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444911.36883972911},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296871.59133222443},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123075.02920132775},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134318.38022052118},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126974.92549865699},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":948870.01775465882},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":984985.75971578935},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":559902.25219544326},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308810.31017130567},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285495.04176429601},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":719810.0348310594},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":512306.58391631447},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432106.64193575771},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295647.61911467882},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122402.74746630204},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134227.26743072693},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127273.40228874328},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":952063.17877545441},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":988480.34763882449},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":557480.18272061867},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306630.38076840795},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280722.83890058449},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711528.59633141721},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504163.27287935559},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437987.42694968171},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290312.0431229875},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117284.07595539431},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125585.83228080937},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115610.53580340107},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934426.2552413519},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":974051.51002638484},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":552316.4810716206},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303292.27997219609},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279411.55799623427},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711082.01549238618},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":503729.01965292613},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425383.76655901643},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289115.05218876817},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116643.31675277476},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125500.73815176514},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115886.6243559811},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":937571.55607423198},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":977531.92792725796},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549909.627792652},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215085.99039401783},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179993.85336541303},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567592.20471828082},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362682.81572312373},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323881.3986999279},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182211.19462443332},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21849.61316429139},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18325.884155370593},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71673.72974944106},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":696394.16318333498},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":793855.91858988418},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427303.55810135778},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212355.56794004433},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179156.2147656423},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567244.93005199684},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362371.42224744533},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":314591.29893870209},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181458.85315815243},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21728.342864144328},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18311.791219521103},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71766.597623982962},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698750.73181120015},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":797102.81561857124},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425147.46655635047},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178222.42018064484},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139431.7827064509},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509631.15154188895},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305710.73097965587},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277932.59105643234},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138680.58392885476},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16580.431598555599},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76277.001003446305},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-147090.32977082906},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600542.16501358664},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":721293.82265049161},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376962.70548716537},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175736.70079525525},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138784.87284799886},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":509323.86600062635},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305448.81130602781},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269976.81308619841},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138107.29621796677},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16492.511411409629},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76222.966905544017},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-147331.77093425585},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602581.12286377104},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":724446.6842824393},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374907.59197859373}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B129,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247068.27768995473},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247982.80365484269},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":648809.23120452184},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":456794.05967426673},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":324067.80057009205},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244440.24579596531},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110841.70934662395},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90829.926716229224},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75195.42238033202},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433848.09117708867},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":544117.03741047485},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359560.41567109112},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251862.01898494229},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249064.95769052021},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647063.5502052221},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":455939.63611370412},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319752.90707624232},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245015.69111703613},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111246.00867841582},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91143.733180645329},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75367.018097837601},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":435147.71324907528},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540502.60906703537},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":364024.87834374292},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237406.09836067274},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236625.22848591907},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631445.2681558266},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440241.8427642617},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313083.00429385353},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232819.62537932931},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100176.65308190527},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79259.331731700164},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62537.437777926738},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419651.00584290148},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531015.32447588292},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348837.93646043027},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242115.73666073947},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237657.81985944434},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629746.30650563363},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439418.379874759},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308906.16052185383},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233367.71419063472},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100542.05115464918},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79533.163038555707},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62680.148483728182},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":420908.09935604781},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527356.90032062924},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353257.5444746752},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":233130.54005720105},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231599.44981157489},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":623761.63552348327},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432917.41149067087},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308222.1819751783},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227677.44798636099},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95457.317172726034},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74139.290819989372},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56936.222014106766},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413368.73100437486},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":525217.75690668751},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344093.19063647231},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237802.96239945685},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":232610.10948165262},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":622083.34739778191},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":432107.6488389427},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304106.42583304277},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228213.43141765893},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":95805.50126139143},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74395.432937789737},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57066.15097084015},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":414607.00543678523},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":521539.86440458259},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348492.95026034233},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162669.66902350963},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148775.00493631602},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497135.96244162979},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312211.3490930252},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228116.20511695996},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142934.76120692672},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17683.025429038651},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10238.588455882058},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35371.381707713823},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309837.32626684604},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":429674.29057844233},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265900.14545730001},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":166728.77525180083},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149424.23182534301},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":495798.37240483845},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311627.365303014},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225007.16840281506},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143271.24890948462},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17747.524387940466},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10273.962809204324},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35452.094989664969},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310765.4637003903},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425675.56122197688},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269972.80513885315},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134296.11979757535},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115422.82763133841},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":446145.67924264556},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263604.80544597504},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195858.71462139956},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108810.13629667688},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13635.53000361446},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44216.310787317881},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-72542.286632757518},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268146.76289947319},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391200.35170555196},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":234412.96421799774},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138108.25271010512},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115926.51089232674},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444945.2832804526},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263111.73945974803},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193155.0689111941},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":109066.2900238421},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13685.266845035971},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44369.074506145058},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-72707.822424574028},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268950.01275676384},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387072.42609949235},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238353.90559719421}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150960.40133071746},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143384.60937961063},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290967.08076455165},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223445.21380075542},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":199262.94017746963},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130467.08226175411},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56868.024649774059},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43073.830975274439},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36488.47813941427},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237167.81890503335},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304029.17695947236},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184869.91196494957},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152630.65315068778},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143662.61029200492},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291533.34722199413},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223882.57659697026},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192571.79815386795},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130720.51351822907},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56977.571421178785},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43156.667893577978},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36558.93196761304},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237628.79887639754},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301980.62734751578},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186534.65284383198},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145161.35752916514},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136892.36612980225},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283230.07616831863},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215436.76740430776},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192558.45157118601},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124256.86871650709},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51375.800050387799},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37625.863516618141},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30552.870924219391},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229522.63739543664},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296802.55590196501},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179440.71799448645},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146820.41848275947},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137157.77969942772},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283781.28490808688},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215858.45454885002},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186087.97323397148},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124498.23664913258},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":51474.767083974395},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37698.222778711221},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30611.863029509841},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229968.75972907763},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294739.91630597488},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181094.96216192495},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142595.25426892214},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134019.51896055619},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279806.41644124535},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211892.99344593479},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189591.68486626112},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121508.82097439526},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48945.465682728944},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35215.113135044339},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27926.337732254884},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226139.60980187476},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293604.74321235478},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177038.27496683289},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144249.36321324133},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134279.36257375055},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280350.96207244991},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212307.74404330822},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":183218.85121400375},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121744.85083134503},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49039.751134207065},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35282.835986604681},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27980.25797302257},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226579.15756324041},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291535.86873433873},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178687.8742917112},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100306.07048389407},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86675.219216732861},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223384.76823294579},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153491.87197117324},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140699.59841920587},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76221.206162980874},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8893.7427745618315},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4513.8671931083527},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15358.726666107166},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170387.57601956587},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240905.03676008197},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137446.19919047435},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101878.57069734602},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86843.270377596869},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223819.50634899776},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":153792.30880627499},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135935.94164293812},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76369.264944562587},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8910.8761140196457},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4522.5520294847502},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15388.390361441756},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170718.77533698274},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238733.41190722561},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139019.25186825366},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83276.84248477756},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67610.370888269317},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200664.6061151505},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129974.60528536144},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121011.47930837577},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57984.554396890773},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7234.4928666776204},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20512.13917725697},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32788.981039025864},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":147937.05771399592},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219683.64546475062},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121503.05664174996},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84816.480070950609},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67741.45858804413},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201055.12637112144},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130229.00966140564},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116895.81422784358},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58097.188529290666},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7248.4275400924562},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20551.59225795263},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32852.302747534333},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148224.62671769637},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217470.64455769924},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123045.28511841338}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1113791.0778597211},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1107967.6255508119},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2295781.1238488695},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1772079.3832570568},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1654545.0752290587},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1128724.5830899028},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":467802.28658798244},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295743.96729655378},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205855.29797829266},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1040072.1898102437},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1412699.0782276951},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1172686.4189782345},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1131679.3925922855},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1114018.4199584445},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2297771.5339774229},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1774904.1966517235},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1644389.712583615},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1134072.5562592044},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470517.08418176055},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298256.03237336484},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207748.73575073265},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1049563.9779263593},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1413766.4307035115},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1191066.9617945026},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1070649.8265713966},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1057652.3674266571},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2234708.2649966655},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1708381.4386981162},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1598724.8050827978},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1075026.1267969869},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422743.99579019519},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258126.98198262826},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171526.02369732101},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1006180.9790127776},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1378779.642546254},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1137966.09047463},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1088222.3811140517},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1063428.3812849603},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2236645.7260758681},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1711104.7135592732},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1588876.0806148027},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1080119.6731284389},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425197.30658213794},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260319.52618310379},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173103.70536311614},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1015363.4734685572},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1379540.344594829},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1156037.9929528513},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051559.6266401084},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1035387.6368381766},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2207683.2471530261},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1680194.8084885429},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1574024.0816339389},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051264.3156297076},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402805.49715595035},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":241481.29487318854},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156335.1636747437},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":991183.96407426649},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1363770.1379681982},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1122602.1871797531},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1068992.4558624332},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1041042.0590535101},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2209597.2780370424},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1682873.1520867543},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1564311.0459542666},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1056245.2769281024},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405143.09884865838},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243532.44963248403},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157773.12182707162},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1000229.5946784664},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1364395.1458078607},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1140537.5149044793},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":736954.6043501097},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668466.59419422736},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1762313.0377425412},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1215681.3168917906},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1166958.0645582883},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659671.5005287861},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74220.57767719253},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-32838.344677294655},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-94009.037706530522},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":744034.31472560659},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1116414.6603232606},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869406.2460191719},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":752084.77107150806},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672117.19551273924},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1763840.940817242},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1217619.1967425654},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1159481.1696434356},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":662797.06916696695},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74651.302340067545},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33117.277002164104},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-94873.712278165724},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":750824.43961315998},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1114803.4380672136},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":885090.83234138647},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610267.82123607246},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":520712.92449418647},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1582969.050433178},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1028628.6133617848},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1003038.6082095541},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501982.87345411617},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58095.702989736164},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-143302.80079655655},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-194818.93995599827},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":644510.81126772973},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1016808.2728588304},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767447.99039540323},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624470.73987123126},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":523556.61681452906},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1584341.4655576958},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1030268.3194278803},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":996462.17406301037},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504361.30294675846},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58432.849465551728},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-144520.02468117204},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-196610.85062313068},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650392.67740767216},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1014296.5538622481},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":782226.23648874846}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B140,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Energy Revenues PLVS","index":36,"n_rows":140,"n_cols":129,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 2 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 3 Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 4 Energy Revenues"]
[null,null,null,null,null,"Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","Status Quo_Demand_PLVS","_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 2_Demand_PLVS","_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 3_Demand_PLVS","_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F140)","v":119026988.53963365},{"$f":"+SUM(G5:G140)","v":114897605.5354154},245651854.82016677,180168265.16382554,163504356.83452237,111935710.40043689,41136071.868977636,27080278.686989035,17569091.93033243,150755046.8545135,205660212.67983395,153411034.92343232,120846029.86999643,115539518.047353,246990436.17250898,181183187.5971396,161889571.58546975,112620487.83463061,41462524.30950509,27286034.077881113,17677361.441806,151983067.27187762,205386922.27699804,155306220.79539642,null,119079517.58600235,114957915.9914019,245724082.92703465,180241518.47225022,163566327.95957845,111997231.61718751,41187648.846987121,27129252.486651409,17617069.016338911,150810561.06972748,205714906.92984557,153461679.07186309,120898897.20930295,115600154.68723832,247063063.88992146,181256810.95648649,161950969.68792731,112682384.95385447,41514521.105876096,27335360.795077734,17725692.734084655,152038988.07313585,205441959.75672942,155357162.29948619,null,111746162.73359534,106538231.91880059,235640626.73285022,170014938.28609705,154914805.0012174,103408518.42756732,33987208.1745281,20292230.377501737,10919193.825522304,143060459.59901541,198079277.28399545,146391466.73574021,113518314.73087826,107134933.47960995,236923819.7816678,{"$f":"+SUM(BS5:BS140)","v":170978569.54833376},153379443.95669386,104041193.63230625,34255471.392677173,20449069.382729545,10978368.324892638,144232124.86876282,197758413.28189918,148245437.4152317,null,74938659.130395442,64278235.221878223,185029841.12790474,118685786.1277637,111491164.81578028,60300132.424667329,-2153173.864829462,-14024084.731003789,-22698716.419043224,104161225.4081635,159754598.96707472,110904725.49999911,76473766.684881538,64646377.235887945,186033024.01910105,119390119.88522087,110357325.07835455,60669409.89823065,-2179080.5759463147,-14114537.73489124,-22887736.957300361,105047992.73443204,159193231.28135183,112550336.80023253,null,60116822.555741519,47260760.430875339,164649627.32046402,98016296.748423576,94005108.025741071,42941023.824959412,-16706370.465925485,-27842756.593835067,-36236150.986679025,88497079.90480271,144321818.60486057,96614740.369970784,61556475.823787957,47536864.900400586,165540054.26819175,98616215.240953028,93032954.972074315,43204234.9331505,-16850735.050843325,-28032790.427350037,-36525115.99077148,89269123.048626825,143663603.64764822,98176448.434020191]
[null,"BESID","Customer","JOE",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+F4","v":"2023-10-01"},{"$f":"+G4","v":"2023-11-01"},"2023-12-01","2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15772.986784612756},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15040.030767518994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33883.851738214777},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25616.688826931262},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22179.4971840787},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15255.625406468729},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5846.390001795733},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2990.0043486130485},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1842.2958468569961},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13061.008866457758},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18259.658999657622},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14978.256675076182},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16188.081124238124},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15207.281853412916},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34139.60158599526},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25770.592549070312},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23238.78533349208},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15324.019205414937},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5866.3706675725252},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2996.902379310447},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1842.2958468569961},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13061.008866457758},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18064.052189657621},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15111.797115076184},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15780.004458941869},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15047.947350434715},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33893.835914285555},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25627.131161802608},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22187.920583211508},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15264.004737705527},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5853.7056974890902},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2995.4257905417289},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1847.4373846952979},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13065.814604378726},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18264.493691220327},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14983.225921747922},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16195.199527210289},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15215.286472964348},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34149.6611208596},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25781.097621553818},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23247.618658964537},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15332.436102727024},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5873.7113648205141},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3002.3363290990364},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1847.4373846952979},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13065.814604378726},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18068.886881220329},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15116.766361747923},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14800.297046535521},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13942.747165911354},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32499.987917844021},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24169.321580379386},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21011.965960490656},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14094.202244927725},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4832.3928007137829},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2238.5615368922145},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129.6493405201243},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12394.906146326968},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17589.543139435496},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14289.490708333702},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15201.429820999689},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14097.795871341645},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32745.292606482661},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24314.52951119528},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22014.43597824885},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14157.389171309242},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4848.9081082414505},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2243.725906777162},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129.6493405201243},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12394.906146326968},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17393.936329435495},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14423.031148333699},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9882.9590971258258},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8395.5371109187072},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25503.999562733112},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16852.297857819023},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15109.625915021443},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8222.740910444636},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-293.77099261655093},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1560.2841897937342},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2473.06545428352},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9027.4889158554051},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14201.837871273272},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10807.501648574816},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10213.510542813925},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8488.8978739578779},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25696.499769711132},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16953.545065087004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15824.857418723866},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8259.6050012314245},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-294.77446518869294},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1563.8841727859162},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2473.06545428352},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9027.4889158554051},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14006.231061273273},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10941.042088574817},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7902.8199316389682},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6161.7577770431371},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22686.818664090977},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13905.840771301811},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12732.840993525839},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5858.3903885433738},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2358.0012326985029},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3090.023102279145},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3923.8253452375338},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7671.4798692547974},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12837.659132364457},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9405.3562231514898},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8204.9493215522834},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6230.277719291942},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":22858.055288349005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13989.385646263994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13332.40580167679},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5884.6546632825266},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2366.0592585602662},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3097.1523603731603},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3923.8253452375338},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7671.4798692547974},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12642.052322364458},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9538.8966631514922}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8793.5365390533989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4143.0736189942863},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7767.1898718892953},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5848.6267986365574},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5395.4915121416107},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4302.3540350732674},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2947.8788304667623},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3925.9562931033515},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3452.7373192434834},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37599.593965970111},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48524.049521283552},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24491.067055969441},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8793.5365390533989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4143.0736189942863},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7767.1898718892953},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5848.6267986365574},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5209.3938478523087},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4302.3540350732674},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2947.8788304667623},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3925.9562931033515},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3452.7373192434834},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37599.593965970111},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48524.049521283552},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24491.067055969441},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8797.5018281135181},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4145.2534854196065},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7769.4765013272263},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5850.9769589371072},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5397.551116131337},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4304.7215335624114},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2951.5767799571586},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3933.1896182356991},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3463.0332427444778},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37613.933285371015},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48537.378381252114},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24499.419558342513},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8797.5018281135181},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4145.2534854196065},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7769.4765013272263},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5850.9769589371072},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5211.3824134304341},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4304.7215335624114},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2951.5767799571586},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3933.1896182356991},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3463.0332427444778},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37613.933285371015},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48537.378381252114},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24499.419558342513},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8243.9248306149802},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3840.9316838104564},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7450.2499734626044},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5522.8811598431121},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5110.0186373175893},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3974.205224326889},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2435.3219130967391},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2923.3761221736145},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2025.6635247386032},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35612.08240898393},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46676.593412083792},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23333.362528152989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8243.9248306149802},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3840.9316838104564},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7450.2499734626044},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5522.8811598431121},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4933.7673025576687},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3974.205224326889},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2435.3219130967391},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2923.3761221736145},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2025.6635247386032},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":35612.08240898393},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46676.593412083792},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23333.362528152989},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5465.4165298215985},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2313.4826465414312},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5847.9912786228851},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3876.1059048064221},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3666.8384063077128},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2315.2809682464776},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-155.85951130925804},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2145.0699905445936},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5188.7686334525552},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25564.411891375963},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37336.959528832718},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17480.700383193438},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5465.4165298215985},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2313.4826465414312},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5847.9912786228851},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3876.1059048064221},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3540.3642286019294},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2315.2809682464776},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-155.85951130925804},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2145.0699905445936},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5188.7686334525552},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25564.411891375963},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37336.959528832718},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17480.700383193438},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4346.5523873455286},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1698.4015410533134},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5202.7854319767639},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3212.9738986679768},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3085.6911010625881},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1647.2567393168165},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1199.2898950119438},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4186.0581754542236},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8093.9136163994981},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21518.363781908207},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33576.027285858923},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15123.920016493616},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4346.5523873455286},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1698.4015410533134},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5202.7854319767639},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3212.9738986679768},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2979.2614472930381},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1647.2567393168165},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1199.2898950119438},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4186.0581754542236},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8093.9136163994981},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21518.363781908207},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33576.027285858923},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15123.920016493616}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3658492.0897621321},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3010144.1190919229},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7298527.1879169494},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5124694.7894855142},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4167342.1491607018},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2978328.6406100551},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1272852.8946020128},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1166724.8335217813},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972545.98894414469},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8307890.9252129588},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9858018.5029441454},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5136195.7448731475},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3639128.6701479577},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2994003.853721234},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7245048.2520015286},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5091106.4395587556},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4143210.1105691986},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2962350.7306721881},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1266687.8244809951},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1162266.0900817765},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":969924.02870453359},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8286474.8807003349},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9828504.7479391266},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5106142.0688648075},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3660082.793589328},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3011723.4027047446},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7300667.9125457723},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5126783.4034802578},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4168921.8642309466},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2979966.6016108952},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1274451.8784766509},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1168833.1466592911},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":975125.54127064988},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8310948.4548103325},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9860632.6449285671},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5137869.7166967597},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3640711.8062099619},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2995574.5425644927},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7247173.1796707371},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5093181.2574406788},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4144780.5504451352},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2963979.9228841467},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1268279.1253708126},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1164366.2373149185},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972495.62692454329},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8289524.2851324175},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9831109.6585421599},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5107806.8362775501},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3438011.4552284647},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2791246.3914883034},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7001810.5292560374},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4835200.9622979341},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3948384.6190942437},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2751297.8919361848},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1051224.5982076358},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874500.59265013027},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615005.30535670917},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7884099.8622827781},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9495683.4952373598},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4904173.6905148169},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3419696.9710873514},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2776297.4102613707},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6950521.1421553437},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4803524.8323938064},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3925538.1754020192},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2736535.386213514},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1046124.433658262},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":871173.69018881128},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613485.82970114297},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7863810.0120801013},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9467449.2624103352},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4875395.7984169908},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2323393.145955991},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1684630.3135675173},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5501788.4474568274},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3371693.1994183511},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2841466.2156646419},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1603566.1205043881},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-69195.603487299202},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-602810.50987690012},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1192506.6925983652},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5741665.5435177367},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7663934.2600513697},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3731208.8607926969},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2310381.4526291005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1675703.7529535596},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5461568.1104933498},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3349684.1110350788},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2825118.9713967768},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1594947.9720595796},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68912.241949173811},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-600415.50083929626},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1188452.6651403075},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5727069.0586317899},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7642168.5265995003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3708880.5696239565},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1874552.8605279531},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1239012.4081901871},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4897751.7707378082},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2782360.2981440341},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2395726.5682824114},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1141391.5342816666},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-520372.22506669594},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1197701.8115970739},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1920365.0045673242},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4878938.9732239274},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6926315.9716077633},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3258873.2957030097},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1863676.5225265778},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1232510.9871638427},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4861988.7763297819},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2764243.9842104279},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2381996.4553683167},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1135247.627513516},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-517920.99730421288},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1193002.6735414863},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1914066.6099500856},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4866635.1222311705},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6907155.0070545217},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3239142.1633085562}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1300547.5964675597},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":971493.77255600446},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2123139.3027141588},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1491562.4083634946},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1203689.100700445},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874770.08867143781},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377781.43358093844},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350246.13258287421},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276881.47985518532},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2288034.1642460357},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2933022.1016006633},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1918541.5509124105},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1298758.9786195324},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970701.52458768245},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2112468.677454818},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1479310.0439551668},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1202305.3851474854},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":871062.37847698061},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376731.30794086226},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":349531.80929347896},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276511.19193416828},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2283797.5671253134},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2928423.3938066908},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1912908.6585993273},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1301119.2900474248},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":972006.45780659281},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2123764.0721297641},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1492173.1542017118},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1204147.5159617187},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875250.92813161225},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378254.62697076867},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350880.79278347408},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277617.40004915663},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2288881.07992543},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2933801.3028286854},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1919173.4824872501},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1299330.4037266131},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":971213.78251708171},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2113090.2945780922},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1479915.7638576352},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1202763.2356852589},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":871541.18200319237},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":377203.1904843098},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350165.16233064467},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277245.96010183077},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2284642.8847449985},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2929200.8200659864},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1913539.1120510937},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1221307.6015090211},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":900432.66901603015},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2036542.6938201154},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1406909.5473803335},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1140150.127600858},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808122.99354563234},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312194.12746949785},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":262278.60440496798},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174878.73832724823},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2170646.8145728651},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2825020.3615868082},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1830952.2258473488},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1219556.1955221249},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899699.65020481939},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2026308.9942797797},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1395353.8063686141},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1138844.6859500618},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":804697.47542507341},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311325.69262396783},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":261745.46143241652},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174668.12783154834},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2166631.7176539749},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2820667.6745947655},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1825524.2098333808},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":820717.54790066904},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541190.20198354544},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1598761.9971237383},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978955.27836392983},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":818935.05617763032},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471195.1148493134},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19376.091394812156},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-182432.64080674801},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-340786.15688451345},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1577206.5357954269},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2279028.1155678243},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1388152.9495261977},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":819154.26284251595},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540756.61039005185},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1590737.1328728371},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":970921.2488810682},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":818025.32059269189},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":469196.19119118247},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19326.006177771913},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-182049.84438688552},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-340189.53375530825},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1574311.2115086839},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2275919.1627063239},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1383760.6656281699},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":659405.86612992547},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396528.58096102881},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1422474.1941821724},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":806624.43231776636},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":689586.50417376682},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":335519.24806633662},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-152894.50791143288},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-361511.27299265645},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-548436.77308795392},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1338236.9244987883},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2059165.1243483347},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1209844.2388958847},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657918.3345836692},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396215.56427353411},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1415338.7951890421},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800008.54391033645},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688836.11356106482},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334094.79287008138},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-152474.54826865805},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-360759.64134471113},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-547515.08893328789},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1335792.5160669587},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2056557.0048012568},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1205869.0289815506}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1155469.5940912007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633349.64141018433},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1381837.2401084392},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":984460.5697189573},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878694.47517365206},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529444.55231293652},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334445.5405694088},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482483.1763186591},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416457.77933156502},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3099345.4787663198},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3719838.7045947416},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2284027.0710616019},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1151213.5648902855},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631355.21547840303},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1377795.8842694343},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":981546.3502799524},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":857815.80498903815},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527230.49563281925},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333580.10608651512},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":481819.55271212617},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":416148.61777372728},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3096148.4396548425},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3717949.9504682086},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2279312.7948387079},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1155978.3636592128},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":633682.68454136688},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1382242.7537232745},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":984862.18977723818},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":879028.05415968457},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529735.72010654106},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334864.7582516796},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":483360.16630437667},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417594.11377229425},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3100501.4242990147},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3720836.46009266},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2284781.3803593731},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1151721.1164222187},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631687.17899571138},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1378200.1797773645},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":981946.75223132828},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":858141.39823771315},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":527520.45136805344},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":333998.25020344649},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482695.32464759942},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417283.87853579567},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3097303.1670239717},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3718946.4879158824},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2280066.0305711399},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1084951.2265176883},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587187.96150799375},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1325630.7373124086},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":928793.73609642265},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":832458.52272913512},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489087.03333790426},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276339.57576655661},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360927.3560428081},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258955.33654424161},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2939124.8266387652},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3581544.0946683064},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2179475.494731721},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1080864.0240732185},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585343.17622454965},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1321758.2180467281},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":926048.35323074181},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":812686.72134667961},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487040.97486965358},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275622.94357054273},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360432.561156096},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258794.99298028991},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2936096.6319541153},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3579824.1692615943},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2174910.0207957071},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":728452.50814412185},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":353822.09826751967},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1041484.2532044654},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647375.49677515065},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598717.18190656696},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285063.53865990217},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17409.452959642942},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-253586.21865124797},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-537282.87665394996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2129144.9716611719},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2882409.2040974},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1650925.2141727789},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":725218.79287428223},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352733.80666344508},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1038465.2707416869},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":645483.65071237227},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584541.04762411688},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283866.77874010499},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17373.829730736383},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-253227.51643767516},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-536690.88538774569},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2126970.3534820424},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2881542.7757909726},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1647111.9956616855},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584895.75407109526},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259849.12133483085},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":927062.6723194113},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534052.53965984809},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":504593.00571246573},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202906.29898108175},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-135697.83634689779},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-501041.73411385872},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-857916.21266460279},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1802978.0800223665},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2600877.9379894827},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1438085.8441251158},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582005.72544616682},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259065.45853161847},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":924387.39648611401},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532504.40022655099},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492670.16369825939},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202051.53900846856},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-135359.2909994263},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-500339.34125846089},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-857021.26730452129},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1801147.1844603743},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2600355.2003248804},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1434575.547732587}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417885.85478502285},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338020.7603006491},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723820.57490589074},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562651.37561030185},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528931.23688453448},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372833.95615320612},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145629.62551339646},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90292.847696270095},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65642.037741232649},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463954.99170633592},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654503.40613141702},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482683.20840944722},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421010.6499883791},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338117.08140355296},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":723998.69620486512},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562779.59770927625},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511208.03890149749},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372929.78272409044},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145670.42573821032},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90321.756595244413},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65659.693966046514},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464095.42300531035},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650372.92143039138},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485435.91535987909},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418065.24922613823},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338194.95882377424},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":724031.51765433303},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":562875.39539002243},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":529129.35583274206},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373039.22122565634},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145813.40548216758},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90453.623656716241},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65806.451930741794},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464120.33831926365},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":654673.48281183804},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":482838.74026193784},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421190.09710982407},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":338291.33099217637},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":724209.69164780201},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563003.67018349143},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511399.62544634397},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373135.10042020946},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145854.25670165377},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90482.585250185293},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65824.159150227992},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464260.82231273275},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650543.05080530711},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485591.49822120706},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393020.76077272691},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313875.85019430378},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":694582.70533415116},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531600.95482395333},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501470.81925861066},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344383.04489764525},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120156.67232344014},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68008.381429899644},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42853.292149774483},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441037.00690425537},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630929.80696261465},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":461125.60545342608},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":396138.25418156281},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":313965.09332752606},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":694753.52287522925},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531721.87316503143},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":484653.04968622967},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":344471.57752751227},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120190.40439545125},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68029.986570977781},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42863.880221785599},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":441170.13444533362},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626792.01850369282},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463871.24228767934},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":267317.70704873058},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191813.615852535},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546773.51194304053},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374628.58583435917},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":362647.36054142611},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200552.24239652127},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8619.3540918431481},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44648.56082444801},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-72352.984969828569},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325177.37358064664},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":511755.77925459284},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352143.24965773628},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270398.28694867622},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191867.07700147407},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546907.40604957403},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374712.58074089262},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350406.89584839292},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":200603.90122011589},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8621.3543758429842},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44663.879117914505},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-72378.129253828403},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325273.57768718019},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":507581.06736112636},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354853.14421032427},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216698.94900098152},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142660.96184875915},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487252.93884761317},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311418.13763385185},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":306745.20971869404},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142633.70839174124},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60475.552731044561},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-90013.842998841646},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-118744.84653831071},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278522.41514514503},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463766.16328731965},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308257.66902889736},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219764.66437759344},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142700.0141225656},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":487371.9644338988},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311487.26402013755},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":296347.95790979028},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142670.51867965827},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60491.9419056068},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-90044.029812555964},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-118784.37971287295},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278603.75073143083},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459576.58287360531},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310953.17069400882}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":457832.64759796485},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401738.28735361545},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874897.04090930824},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638635.23593829724},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570101.44100204855},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389476.51484272198},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155085.94296632125},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101545.34709020489},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74618.256105815963},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":599566.4297485447},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":833880.44613953691},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566773.72273417457},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":466835.68569187645},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405907.23228313145},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874662.70345902303},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638530.58627138415},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549421.04919920536},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388772.04792964982},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154709.32136153668},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101217.73230252715},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74504.248678148564},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598731.06408896134},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":825826.54635694763},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569111.82490013319},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":458030.19394682802},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":401945.94961478619},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":875152.27236069227},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638890.58838870656},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":570315.03251292813},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389690.8920965112},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155281.57675999845},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101726.44192033897},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74808.357133361729},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":599781.58231966593},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":834097.70493227756},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566957.67955530237},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":467035.27667212696},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":406116.99236596585},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":874917.84184512997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":638785.84642143652},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549627.00318134832},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388986.04164684232},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154904.49662811845},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":101398.202362934},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74693.851459415237},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":598945.83618316625},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":826043.43961704394},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569295.2394354163},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":430451.59551113698},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372955.11205167632},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":839520.50418889301},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603241.92806198169},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540496.43783010368},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359762.60321634158},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127969.98195036036},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76444.569449452931},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48269.168071819462},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569745.05471230159},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":803767.13675878255},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541276.25679762312},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":439171.23601842253},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376833.28691851784},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":839299.06611747271},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603150.07175164158},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":520874.65112603083},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359111.29666584916},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127656.91481952717},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76203.5513138635},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48224.220423786457},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568962.42532612977},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":795763.90188815864},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543689.52287851158},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292029.36152368318},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227444.58112275001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660677.87871012918},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424314.51764292741},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":390831.23638820351},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209546.82572223936},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9112.1100249029314},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50449.959834419547},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-84936.072458455121},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418986.00644767075},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651532.24293435516},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412376.30858656304},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299316.31321670976},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229852.7963428823},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":660521.65218842879},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424287.33689696703},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376561.12434650789},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209164.26619156706},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9103.8837212710696},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50253.197054948221},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-84631.895136952284},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":418469.98013995844},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":643785.1395767486},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415169.55849666457},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":236288.77795739658},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168849.64535720181},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588660.60212422558},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352263.09941725043},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330563.27633856668},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149057.1568505202},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64313.03825064667},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-101548.50744414373},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-138575.85002423293},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358277.57048260648},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":590229.50581992336},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360470.20847550838},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":242998.80708332374},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170665.92959799524},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588530.63532780157},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352261.96256320801},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318448.20442405791},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148782.81776453331},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64175.431839374571},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-101175.45677379874},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-138131.08524810732},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":357868.90128614579},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":582585.5428292508},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363416.47224599891}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1580177.3521037295},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1465114.0563830168},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4051975.8393920017},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2762342.4089022372},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2217469.4099559258},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1591371.4959503114},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630228.90736375633},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394108.01023309008},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273058.81825728598},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2247305.6637877915},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3045780.5610632165},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1958281.7243956141},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1564164.9144912558},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1455973.9947996801},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4033606.992625372},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2749169.5467905514},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2164225.4342059689},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1581249.4907702422},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626207.93430956383},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391110.18891938025},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271763.35905601573},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2233206.778455656},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3032888.5686331033},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1939918.9577092878},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1580860.9086167251},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1465879.2861332083},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4053160.6027789544},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2763462.2342569181},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2218307.5588578954},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1592246.9564641537},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631020.29488778336},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":394819.34075356519},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273761.76430456154},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2248127.2809394142},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3046583.9941804479},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1958918.8871597587},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1564842.9067914053},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1456734.2239414763},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4034786.1926210597},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2750283.8088672892},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2165043.2283436675},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1582119.4113078732},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":626994.34447026718},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391815.955198679},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272461.328150758},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2234022.8319752053},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3033686.4378207922},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1940551.1436342208},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1485432.5157940313},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1359048.8429839311},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3887760.8680933234},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2607128.2197201536},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2101297.1856985907},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1470027.6692107725},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":520538.07713099895},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295513.53787676449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175626.48176790896},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2133424.8345369422},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2934420.1428231653},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1869967.3266189131},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1470191.3098577503},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1350601.8942813107},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3870163.1391270915},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2594726.4597018594},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2050874.4965172382},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1460673.5363709391},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":517206.99505787017},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293286.95216599893},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175020.85660980473},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2120097.1003825925},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2922299.3428017288},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1852294.3782687467},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1006459.2513929475},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":822846.51808786253},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3057588.122748604},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1822458.049085218},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1513999.8547560833},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":856585.80713002943},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33993.199483502241},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-202921.18548955556},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-316933.17725136352},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1557711.4272048068},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2371448.4271387737},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1423502.5160359601},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":995116.93185452861},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":817903.53384394781},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3043888.7044922761},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1813954.5203715924},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1477839.9042126257},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":851113.57789329835},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33836.605096873755},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-201248.86495115008},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-314051.41379368951},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1548282.1724964867},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2363226.3150021108},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1409316.8768963362},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":813583.8115067113},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606925.78311391745},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2723289.8532196283},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1506482.9924898068},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1277503.9175743079},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609561.85446452547},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-257294.73185908687},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-403633.46667306439},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-515279.65703317267},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1325880.1645007455},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2144748.0549543044},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1243717.7490457017},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":803811.51577743841},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603393.79346312175},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2711160.2269514315},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1499549.2237890004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1247087.3606463713},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":605652.81031700945},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-255733.70181528718},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-400391.11433168472},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-510993.57382883492},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1318020.7697280955},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2138095.8866885062},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1230936.3976774295}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3563977.2488621594},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3078334.7031252459},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6713505.1598498318},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4626490.9340753239},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4329328.9871189753},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3171240.6353389155},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1265548.1928686318},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":764181.63953134487},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476332.04331891658},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3802910.2347010779},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5351873.7488909764},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4132609.808431278},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3604815.5224647177},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3082198.214864864},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6721934.5762593858},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4632298.8039329741},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4182234.1321324077},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3175221.7295339918},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1267136.6008363743},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":765140.68261232716},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476929.8069774076},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3807681.6264657145},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5308322.7120898161},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4169840.8690800956},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3565556.2966246214},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3079953.5681794663},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6715481.2658146732},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4628373.6682143454},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4330969.2091244301},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3172983.3812548611},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1267133.7470979979},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":765566.50520512951},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":477660.57505068462},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3804320.8375276425},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5353303.7081619445},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4133982.3627304593},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3606396.5517951553},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3083819.1117309779},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6723913.1633983403},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4634183.9016183978},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4183819.7837474328},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3176966.6632488677},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1268724.1451186631},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":766527.28628370119},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478260.00582417066},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3809093.9991190434},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5309754.4655800005},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4171215.1455118572},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3345112.2114652526},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2853950.7617046684},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6439605.588109741},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4365533.2306154687},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4101984.8502934617},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2929686.0990327797},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1045781.3220021189},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572231.34854711057},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292189.95840625779},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3607392.6273635402},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5153673.2278195778},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3942365.9442740707},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3385675.8284301506},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2857532.65271274},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6447691.0996179264},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4371013.4994442146},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3962453.7630574172},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2933363.951802236},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1047093.8972701103},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":572949.49523694464},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":292556.6504059966},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3611918.7110316544},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5109873.5019888049},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3979358.3075126121},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2238661.3956910167},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1719599.665776982},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5054933.0602520825},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3046287.0535656847},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2952668.7756757205},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1708530.7380456072},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-65228.624778171135},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-398154.59602225787},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-638722.36314692837},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2618972.4634589027},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4151689.8556255419},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2980606.6738289907},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2277836.512855256},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1721757.8506880696},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5061279.9941272456},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3050111.167395941},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2851375.5774028013},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1710675.583411304},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-65310.494777852524},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-398654.27750485786},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-639523.83134476864},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2622258.4160090392},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4106632.9066998321},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3016392.3256280795},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1793110.0389325377},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1262813.2794093345},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4497345.9405557867},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2515046.1563626197},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2489856.2140238606},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1216789.5597267123},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-512615.87607116316},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-788914.64429399243},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1013586.9680421529},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2220950.3021511845},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3748205.9912134595},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2593320.4594643693},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1831726.0277910065},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1264398.1589605336},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4502992.774966809},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2518203.3611029652},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2403960.8473257488},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1218317.0857150559},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-513259.26852812816},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-789904.72714535729},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1014858.8370508763},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2223736.8722666968},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3702642.77716714},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2628620.1864384236}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8320.2000150562362},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7972.1101372667417},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21925.100631131107},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15265.988051085085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13248.60148746019},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8160.3217882158006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2926.4250118633981},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1666.3993063916159},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1066.5981379595853},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8892.8860747562176},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11420.75734803321},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8205.4554427695875},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8406.1140150562369},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7972.1101372667417},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21925.100631131107},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15265.988051085085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12786.085943207359},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8160.3217882158006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2926.4250118633981},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1666.3993063916159},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1066.5981379595853},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8892.8860747562176},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11314.296542415208},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8269.2127627695863},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8323.8886721841191},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7976.323274599602},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21931.57488640054},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15272.256132061228},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13253.644364772706},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8164.8038091237395},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2930.0884974544069},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1669.4158395729191},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069.4305378781946},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8896.1109211740131},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11423.750310343745},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8208.15535569643},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8409.8026721841179},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7976.323274599602},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21931.57488640054},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15272.256132061228},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12790.956472692567},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8164.8038091237395},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2930.0884974544069},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1669.4158395729191},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1069.4305378781946},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8896.1109211740131},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11317.289490560554},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8271.9126756964288},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7808.9310721969359},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7388.1452428311968},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21027.731878046019},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14397.196232456659},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12549.629893420852},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7539.0880947519991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2418.6449877625637},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1248.2905808482865},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674.01133416150492},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8445.9039450136697},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11005.915679785372},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7831.2320926281973},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7894.8450721969357},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7388.1452428311968},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":21027.731878046019},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14397.196232456659},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12111.002742265526},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7539.0880947519991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2418.6449877625637},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1248.2905808482865},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":674.01133416150492},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8445.9039450136697},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10899.456837543148},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7894.989412628197},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5224.2608771084897},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4435.9677661701699},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16491.171810205196},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10005.104065098978},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9016.0472818439412},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4398.5018453688108},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148.38731937270182},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-865.41723636144241},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1310.6729008853658},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6186.2294534992252},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8908.724151576258},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5939.3825036286544},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5310.1748771084885},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4435.9677661701699},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16491.171810205196},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10005.104065098978},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8698.1855683511658},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4398.5018453688108},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148.38731937270182},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-865.41723636144241},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1310.6729008853658},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6186.2294534992252},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8802.2752349884813},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6003.1398236286532},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4183.4524690193966},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3247.1696186467902},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14664.366258230941},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8236.4735970513157},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7593.1258972141259},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3133.8342754411296},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1182.0932112036319},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1716.5760699240536},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2109.8758487755767},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5276.292001989209},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8064.2161829847118},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5177.5626928023685},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4269.3664690193964},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3247.1696186467902},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14664.366258230941},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8236.4735970513157},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7323.8946369082196},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3133.8342754411296},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1182.0932112036319},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1716.5760699240536},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2109.8758487755767},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5276.292001989209},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7957.7712633109804},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5241.3200128023682}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423898.533030138},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404575.76012504374},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":902851.27319434378},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631715.07097509957},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573474.93063420674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387878.1423844141},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145914.37740675046},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96730.859206402776},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68840.97071851333},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609311.209835671},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":831585.51757798088},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":548841.7886110273},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428459.18263013801},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404575.76012504374},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":902851.27319434378},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631715.07097509957},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553646.68989483197},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":387878.1423844141},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":145914.37740675046},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96730.859206402776},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68840.97071851333},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609311.209835671},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823331.25809997693},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553338.13893102726},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":424082.25252772687},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404785.52139775385},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":903115.26145086135},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631968.40012689272},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573690.34887340583},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388091.55573973979},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146098.20879514952},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96903.981841097906},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69018.313134013923},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609529.9557605437},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":831801.87852452404},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":549020.54449968878},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428642.90212772693},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404785.52139775385},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":903115.26145086135},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631968.40012689272},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553854.82549988362},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":388091.55573973979},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146098.20879514952},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96903.981841097906},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69018.313134013923},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609529.9557605437},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":823547.6048813333},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553516.89481968875},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398433.96149138029},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375501.64983686479},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866260.99327464076},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596602.20384148753},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":543616.73248523718},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358297.83258963597},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120434.29716271802},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72735.073380565009},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44260.299174999876},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578991.77544880658},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":801596.65480757365},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524065.20161545224},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402994.6110913803},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375501.64983686479},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866260.99327464076},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":596602.20384148753},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":524797.90642787726},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358297.83258963597},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120434.29716271802},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72735.073380565009},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44260.299174999876},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578991.77544880658},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":793344.35870534834},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":528561.55193545215},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269700.30769493332},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228520.32550625564},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":681282.40762167727},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419092.53420109424},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":392671.52857144375},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208757.46610372182},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8377.7593782096519},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48573.277728953988},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-80004.884543116015},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425714.83679221006},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649990.88866464561},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398809.58646829403},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274260.95729493332},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228520.32550625564},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":681282.40762167727},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":419092.53420109424},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":378955.69982993376},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208757.46610372182},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-8377.7593782096519},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48573.277728953988},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-80004.884543116015},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":425714.83679221006},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":641748.51821686781},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":403305.93678829406},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217861.17188179048},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169333.1230205888},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606794.27074839827},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347612.01918996475},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331888.13048346341},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148539.77524203036},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60248.46681539483},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-97422.354120261502},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-130044.63363463407},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363992.48365675221},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588941.49195004907},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":348371.00530878454},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222421.82148179048},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169333.1230205888},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":606794.27074839827},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":347612.01918996475},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":320227.20318465406},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148539.77524203036},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-60248.46681539483},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-97422.354120261502},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-130044.63363463407},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363992.48365675221},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":580703.11841631646},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":352867.35562878451}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222575.38478360209},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208160.82857374995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405629.58294359583},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312707.97956757923},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286474.45326140977},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194754.52550964017},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76132.498371501832},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49651.975241203145},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31947.572120915425},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256068.52014772478},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339985.2079092568},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266535.15199834324},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202562.41639441263},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190065.29645206811},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":371946.5535757356},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287159.84858658962},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260868.10409386677},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175556.31019387179},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67949.851045761738},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43824.353460555314},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28380.813500591878},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227656.53186991706},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297393.76143945009},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237346.52008864863},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":222672.86481105172},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208269.39359642909},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405748.526189511},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312834.26698121318},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286582.60542555555},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194861.60436341999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76228.122447851812},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49741.391651098507},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32033.507875285297},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256162.29293332153},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":340075.02814029634},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266622.78739097691},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202649.93193540111},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190164.24876653403},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":372055.52205126407},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287275.62595575943},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":260966.57316298643},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175652.8469190395},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68035.250562821617},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43903.141447520873},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":28456.416289497378},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227739.63251881767},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297472.86169795779},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":237423.73772300995},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209064.09629669899},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193113.0964445984},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389143.36980666604},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295203.82284425269},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271483.94568269956},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179912.78487704572},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62878.455305854688},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37258.350196488958},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20036.385809128449},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243071.07655270243},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":327535.61094784801},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254388.38611701649},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190432.26263554813},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176349.94057687084},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356842.90057765966},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271112.44404603634},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247219.72878335445},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162175.76879018903},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56112.990287447195},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32903.888529995689},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17901.835210970665},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216138.30736670186},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286430.01388985256},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226643.71499689802},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140759.0972603102},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117040.7566690213},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305798.92982055794},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206713.2684993748},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195700.89903164888},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104881.81498913544},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4126.0646335157171},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-25396.410491742288},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-40179.452993921223},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177363.77017003723},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264597.88970262784},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192981.59781377646},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129109.45529458826},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107013.29879417381},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280487.85831210925},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":189986.35805197776},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178221.70070213338},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":94531.748860421649},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3727.1029408384902},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-22303.455113198579},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35073.615847507674},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157909.04859869857},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231003.85919436347},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172536.72940575195},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113253.68575880215},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86407.552087683376},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272237.35818567098},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":171079.43282717519},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165184.18850706975},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74667.954638668452},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31107.792463005215},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-50626.554691586527},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-64427.47947151478},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150904.41102784543},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239253.80147718563},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168253.99361065216},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104415.66898119965},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79092.460037559038},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249740.81362493848},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157318.084715431},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150437.21666816756},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67292.503855919684},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27823.822240340316},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44534.634766714968},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-56406.045411926323},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134460.98847957785},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208684.5675707226},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150748.64764327658}]
[null,10072,"Ellensburg, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573752.80083651177},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":501878.77686529176},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1066683.8366976287},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":807726.75318411307},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714527.18798962375},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473185.32224423852},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182735.54822433827},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116086.45474304193},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79108.422069070235},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625683.59950502485},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843598.2473251092},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650658.3508704463},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":571222.70993658982},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500188.87132404814},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1063643.1527511079},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808128.61034706677},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":712234.99406523886},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472443.28744798049},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182254.33171199658},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115643.18986050243},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78869.933835868491},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624727.38518562552},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842152.18549940013},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647368.4029948971},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":574001.50825615996},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502140.67521848512},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1066996.3961896708},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808054.35201075545},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714796.55761475675},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473445.62573905452},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182965.12652249978},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116295.25959650718},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79311.582223098259},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":625911.61232340639},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":843820.13775146042},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650870.53591993253},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":571470.43141674402},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":500449.8585440988},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1063954.8029373162},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":808456.3474542622},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":712503.45512112789},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472703.18601676775},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182483.31493066228},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":115851.17225489402},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79072.27793348729},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":624954.99564187718},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842373.48260273854},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":647579.59704791754},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539280.53217166732},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465578.16948120319},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1023361.3061568756},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":762319.68498214986},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":677191.01964827755},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":437105.77133905585},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150914.6850388599},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87144.909624054228},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50949.264527448933},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":594079.72075708769},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":812842.9670759181},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":621248.29127955274},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536887.09811605909},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464014.55219678691},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1020446.6571917066},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":762702.37567075342},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":675024.75860970397},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436419.86160280311},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150515.94994297472},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86815.642265968359},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50823.886372848923},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593179.27612667787},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":811479.14320806903},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":618095.70117347024},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365009.34551047266},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282063.99503411277},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":804348.48515845952},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532768.68747464009},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":488441.66794506006},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254709.12632620771},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9952.5802355085743},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59166.24444391518},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-91406.605574087705},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":434309.39910963748},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":657362.65223983338},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":472568.60806774342},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363306.76678137283},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281138.81569506763},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":802070.99372923793},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533054.48392452707},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":486912.04830840265},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":254306.95134799083},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9934.3385880549249},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-58919.208453471132},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-90960.1667759681},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":433690.89269380842},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":656414.57433417137},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470110.41674680694},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":294832.91963249788},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208165.55486522138},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":716155.26576527394},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440331.90047370543},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412435.09942912927},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":181260.69870965541},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-74731.445485715783},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-118083.57929017018},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148731.2061455923},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369972.25681203976},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":594753.03214932932},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":412697.5016136457},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293408.5381116799},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207497.46503138589},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":714134.34823935013},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":440578.67904868419},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":411161.84585623938},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":180972.77951633208},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-74545.29347922701},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-117604.47447643887},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-148054.50512933382},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369467.2827396621},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593972.36898536095},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB26:$BY26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ26:$CW26)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":410518.93439930514}]
[null,10086,"Plummer, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88750.265059359372},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81507.450245003405},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179574.10766415688},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131511.32837308603},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123467.61582548256},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84036.499686409195},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30449.902436758177},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19054.736146436477},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12124.149345241733},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89363.37847513851},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124477.3736335963},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96106.950771942298},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89773.221715346488},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81670.295743588533},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179932.78112401548},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131775.28714530705},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119319.9329847632},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84205.083205008385},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30510.676495326908},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19092.763168249076},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12148.340513113064},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89541.654615034087},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123643.36538877408},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96992.949823295436},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88789.164857806463},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81550.052695782899},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179626.83665113407},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131564.56950239054},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123514.28571048391},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84082.700746224335},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30488.127958150304},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19089.039440936234},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12156.116517141019},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89395.834317650646},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124510.02747708897},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96138.412119187575},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89812.199238173343},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81712.983312975266},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179985.61542915626},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131828.6351367805},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119365.06681107747},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84251.3769476405},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30548.978310414925},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19127.134923096444},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12180.371470848331},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89574.175206614906},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":123676.08467542958},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97024.474233952162},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":83358.530848241266},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75602.507275756827},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172265.56894796519},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124131.80380562121},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":116998.90324505851},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77632.768954127489},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25151.626876074399},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14300.103631824353},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7693.3167640265228},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84864.813356315208},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119951.36444814055},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91746.228376402985},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84370.714461331547},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75753.554849288703},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172609.64470891037},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124380.95087096893},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113064.1269103883},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77788.506105007677},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25201.826192699911},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14328.641658499266},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7708.6668507670838},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85034.11490552708},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119108.28540722148},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92623.486478790059},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56101.145259008008},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45750.644944840984},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135317.96543474123},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86825.33825584843},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84296.958719128481},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45259.333813445875},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1633.2876358041417},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9736.4765687811614},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14706.324505099761},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62122.756860059591},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":97070.56715401799},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69701.02230194195},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57058.866806144928},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45842.049260797925},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135588.24395486934},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86999.606184044314},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81438.510427089102},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45350.127407276166},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1636.5478940327862},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-9755.9092300509419},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-14735.669640336222},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62246.688242792014},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96181.631589551529},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70534.09139072882},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45124.999769455644},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33729.742096122965},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120439.71270122772},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71802.577095033907},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71128.369980755087},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32223.030939223529},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12419.176019895162},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19415.65142909325},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23726.328301092108},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":52964.867523338995},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87856.808952774823},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60823.744309586487},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46060.790249227044},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33797.128955582833},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120680.27416543043},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71946.692303673481},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68703.343050853524},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32287.672724456657},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12443.963657170776},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19454.40117594305},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-23773.671540273706},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53070.529011971215},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":86949.407645419953},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB35:$BY35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ35:$CW35)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61639.01913704451}]
[null,10105,"Clatskanie PUD",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":745969.11120831198},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631321.00777678494},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1254055.3697765963},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":883117.36099663284},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878302.0923480608},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668227.72798883775},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277469.00553750858},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148224.29223931429},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117281.79556803388},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":859739.60040049127},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1209039.9810375087},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":963573.97638576897},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734049.38931302296},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615032.82162265223},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1221700.5343459786},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860332.7873888053},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":855013.5564891072},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650987.3423644728},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270310.25941861712},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144400.08104593033},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114255.9058935717},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":837558.17687283619},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1166933.3449038058},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945872.53876828577},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746303.81171379355},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631655.70828226651},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1254426.3631079735},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":883480.28925558878},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":878636.79285354249},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":668594.68878400431},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277815.80365162203},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":148494.47216542592},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117620.52860972604},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860062.20329734101},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1209366.6164705688},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":963896.57928261871},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734375.4544902452},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":615358.88679987448},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1222061.9559882008},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":860686.35203880526},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":855339.62166632945},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":651344.83551058383},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270648.11008417269},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":144663.29028537477},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114585.89956690502},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":837872.45656172512},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1167251.5530888056},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":946186.81845717458},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":699577.70976344799},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":584929.60633192095},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1202633.575403976},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":832813.43171906949},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":831910.69090319704},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":617364.86616374599},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229400.80645005926},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110775.81155490602},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70331.461575641471},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":815024.99659821275},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1163766.4446877015},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":918859.37258349056},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":688854.89367895399},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":569838.32598858327},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1171605.4307515891},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":811326.70778559777},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":809819.06085503823},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601436.75076567428},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223482.22779777466},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107917.77734132044},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68516.898263911513},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":793997.2172255409},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1122827.873260919},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":902311.57912099035},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":465050.51170533965},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350402.40827381233},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":942675.71731547045},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578506.83141509653},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":597383.49284508871},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":360232.63696750696},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13603.278284847931},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-78541.324226940676},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-167021.36537473317},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":588974.68521690345},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":934890.50441412581},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":692809.06120218174},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460378.53602235479},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341361.96833198448},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":918354.52828885277},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563581.25972422515},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":581342.70319843921},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":350938.5755036202},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13252.311460869849},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-76514.945104367944},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-162712.18659336973},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573779.041170988},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":899856.97000568383},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":682093.40306643734},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370609.88244118617},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":255961.77900965879},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":837994.53789014369},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476101.32980336389},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502942.86358093534},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256689.29644897737},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-111457.42426939236},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-154776.53098234173},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-262599.83354568359},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497947.57267314103},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":842725.5529635665},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":601781.94865841954},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368374.49057375477},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":249357.9228833846},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":816374.14056269382},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463817.83694863477},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489338.65774983936},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250066.67025274562},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-108581.80433532267},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-150783.27094841847},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-255824.71451725409},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":485100.44314824115},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":810069.88950765249},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB44:$BY44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ44:$CW44)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593414.80504369049}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5735092.3537636288},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5029098.8390415823},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9641315.2426006757},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6864942.0659950702},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6427061.9694156498},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4742222.8356643077},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2033992.9808848058},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1377682.5975723756},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":837269.92996582272},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6775016.6632374823},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9409987.9467192851},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7408062.4267463069},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6235138.3284869539},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5413017.8952084286},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10377328.7445448},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7389008.5365437232},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6912622.0248293504},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5104241.9117395952},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2189267.0549215171},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1482854.2435244098},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":901186.72531172831},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7292218.2705457984},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10034499.013373308},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8034399.6006274708},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5737665.5679637156},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5031765.0609838422},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9644167.480027277},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6867763.3008409496},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6429511.1732928418},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4744827.0524451192},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2036535.1925041694},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1380193.8066110152},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":839688.13126229064},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6777558.8748568464},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9412530.1583386473},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7410542.6332042236},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6237907.980657069},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5415887.6552883079},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10380398.720444204},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7392045.1431398746},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6915258.1997864498},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5107044.9332129657},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2192003.3377883788},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1485557.1570880169},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":903789.53096557222},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7294954.55341266},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10037235.29624017},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8037069.1448878236},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5378430.1706929933},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4659545.2517635748},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9245978.8469079211},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6473902.8050381094},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6087588.3252881775},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4381263.5178578822},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1681627.9325499614},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1029614.6839733217},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":502093.42057414114},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6422651.6149026379},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9057622.8983844407},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7064291.6478830446},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5851248.720965662},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5015252.7597044408},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9951812.553075416},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6968117.521068573},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6547233.1212849915},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4715727.128224072},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1810002.623394459},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1108214.987991584},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":540422.99776159972},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6912953.8390187407},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9655234.5818462502},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7664385.5210888777},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3575359.3462804467},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2791303.1927337116},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7247394.3186434144},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4497042.0216460414},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4371412.4803653974},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2556468.9485729001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-99719.146990142166},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-730008.6506943428},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1192358.6794762034},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4641304.5353625324},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7276275.8188443352},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5326392.0580878248},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3910532.3120725453},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3004389.9745862745},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7800657.0155071495},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4840344.1089086542},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4700045.2140252823},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2751628.5939226062},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-107331.66009030511},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-785737.17008482909},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1283382.7840897606},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4995619.55553398},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7737900.2983614886},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5793815.4884208189},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2849289.4291224116},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2038989.7845940623},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6442593.9285405325},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3700989.4618703653},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3680333.8845161856},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1821651.2010876618},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-817041.23382097099},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1438582.9071979667},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1874689.4449982122},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3923982.4485317026},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6558953.7320135059},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4626565.6319114072},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3129034.5566023141},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2194645.3122918191},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6934418.5395642444},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3983521.2685738239},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3956210.0009873537},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1960715.2028443003},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-879413.77995246055},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1548403.6543389093},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2017802.3615196156},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4223537.435671825},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6965818.1784993354},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB53:$BY53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ53:$CW53)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5040564.6397748161}]
[null,10173,"Fall River Elec Coop",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592046.26557565969},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612941.10789695533},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1499086.7293043628},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989411.89271713584},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1044431.8831013644},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592970.21130580246},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190710.78297138144},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122096.13581658395},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140258.04968237632},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1444349.8990109989},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1308424.6606481592},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":841110.84069854743},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589184.76206600736},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612392.45169634395},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1497412.4370234744},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":988185.71998658299},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1028711.5784492434},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591982.35390076076},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190441.86444494221},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":121819.3391726569},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140333.85130716846},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1443106.6363461716},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1310720.9584915359},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":838583.75668603776},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592303.58480558975},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":613263.58477621269},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1499526.5725609451},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989815.73731884104},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1044828.2074620794},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":593296.24009147473},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190949.95679538455},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122316.70339863919},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140620.87441046248},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1444883.8361496315},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1308770.5217718498},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":841384.83137589623},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":589441.54277803237},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612714.59953247802},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1497851.7417338213},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":988589.02536212397},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1029101.8633409315},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":592307.84622248006},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190680.71722915262},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122039.36550292603},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140696.352502389},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1443640.0315247588},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1311066.2787600656},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":838857.42469459749},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":556380.35082599672},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568243.9708526273},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1438121.942114772},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":933436.72467221192},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":989499.06340376451},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547780.7597483811},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157559.92510676815},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91524.209341223483},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89968.470374593089},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1370343.1624242379},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1260486.3337842219},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":803134.16813047102},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":553593.4889733172},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567740.92190797569},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1436522.295417608},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":932285.29176742083},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":974615.86364858213},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":546867.25931082433},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157335.50452897378},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91322.433285794468},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90089.115502167071},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1369175.0185166977},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1262857.5972415749},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800651.80785482086},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376074.802989527},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342281.96095982019},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1129920.4160889508},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":650459.73079954344},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":711791.55977464805},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":319329.90192852163},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10030.998341635594},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63029.178402974139},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-164265.58505899596},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":996209.33528073586},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1018138.8053881451},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611146.80987946829},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373665.28474197746},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":342009.47504232917},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1128698.1328482258},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649686.13778260478},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":701140.26204969536},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":318792.30587619997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10030.46388703218},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-62851.695201964765},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-163918.23798384145},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":995420.94691235642},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1020889.0501836122},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":608890.54608647723},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303468.42923634255},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251290.40611771526},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1005812.2260834607},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":536509.08631185442},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":599962.86096585239},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":227336.1248865191},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77517.381159829223},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-125265.53868154733},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-266641.87392582878},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":845551.18408547936},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920549.04491751967},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533836.34408225701},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301210.86167004606},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251110.76451657811},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1004741.9015178167},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":535887.64382187114},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":591015.68751317332},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226949.89996291389},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77426.260645307411},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-124935.33339487427},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-266203.23733388394},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":844915.71764846588},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":923451.89988505701},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB62:$BY62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ62:$CW62)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":531671.12599429965}]
[null,10197,"Harney Elec Coop",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217219.00259741733},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111679.79943466368},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288225.39851121057},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159810.37504998679},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105632.66905338064},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70898.10066691316},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108743.09851791206},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244272.11184362508},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150248.32231976272},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1502375.2726266959},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1979785.2913413732},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022525.6126698161},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178472.72297118691},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84257.083713880682},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253684.99417402226},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179751.01177463809},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112273.17921433492},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64794.41379192032},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110841.58426888542},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":246771.67734503423},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151030.07741346909},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1519271.7479305309},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1997507.0765085304},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1036107.3342335166},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217315.63337942515},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111739.08999112152},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288310.64653159806},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":159876.27943129922},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105673.06785438623},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70937.014276417351},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108879.42149891434},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":244715.79089113025},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150675.34960945879},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1502936.7659405663},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1980318.2811689761},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1022868.7978197455},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178551.18572546446},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84301.802996004422},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":253760.02436358336},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179825.22450543646},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112316.1474668973},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64829.975224142916},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110980.54752737828},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247219.92432530504},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151459.15987345143},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1519839.5379248895},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1998050.5094784205},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1036452.1481107848},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203825.42437856508},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103461.78971708799},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276409.53605684749},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150675.65143778006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":100033.16452725005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65504.452164410992},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89847.954846890178},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182775.66212696341},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91059.901329182394},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1424549.0927860299},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1905909.8574731778},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":974958.19105095451},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167597.33714850259},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":78058.735831664759},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243285.38142349699},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169464.70347691665},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106317.5340289833},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":59865.396204033997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91580.483059749793},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184642.08606081191},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91556.79808468344},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1440572.8122155396},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1922184.163481364},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":988314.1617042626},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136115.49810326638},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61916.444402008914},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":216675.59770287768},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104495.94858158907},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71725.416407420576},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38237.38906209141},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5674.5981274341557},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-128113.63186669236},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-208161.37890962244},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1031106.4433913851},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1532439.8183965059},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":734485.73788786121},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112617.88653142258},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46723.593625771173},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190711.15509474935},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117463.27674067894},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76209.351597615576},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34947.229301057319},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5792.1324983501354},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-129447.99327645104},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-209104.55565528912},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1042718.0307572077},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1541396.5349198282},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":746700.44686714304},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108849.71358950487},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45186.749138347077},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192621.62539908831},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85900.066171866463},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60326.305482872413},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27257.346581345068},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-44140.115502431552},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-253304.14622645814},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-328653.35693588416},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":872672.91544304194},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1382048.9648249303},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":637651.04244332551},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90478.476024381933},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":34105.395939065762},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169540.29278677626},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":96523.072345335153},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":64085.232440596592},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24913.0525321725},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45002.642676043884},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-255927.41648982812},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-330176.42995269987},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":882507.80257135956},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1388058.9964376348},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB71:$BY71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ71:$CW71)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":649406.18224878644}]
[null,10209,"Inland P & L",{"$f":"+VLOOKUP($B75,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2178753.7098205988},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2067826.4936746513},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5232662.3780513536},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3655272.553836613},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3241060.1245505945},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1990748.1493141679},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":762301.50635336002},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492688.81867228553},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358877.63335932302},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2733695.1221432798},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3818136.7051763614},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2676889.2128733769},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2171417.637998695},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2068658.9781579168},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5244573.5565362442},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3663012.3921377389},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3145407.3001836175},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1990963.115305528},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":761793.39844097861},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491948.71398473415},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":358885.42157293594},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2732685.9892230812},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3825563.6051579756},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2668119.0643733409},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2179703.5209491677},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2068913.4530763333},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5234196.8496284084},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3656762.6292961147},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3242288.9383820477},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1991842.5884727361},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":763256.61283952999},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":493580.15651901171},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359813.8777094463},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2734694.2675293228},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3819145.0074065775},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2677765.5972831952},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2172366.4849171662},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2069746.3042537887},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5246111.446300352},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3664505.5530015603},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3146599.6453734627},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1992057.6820499336},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":762747.8884157252},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":492838.64855723397},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359820.88921753876},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2733684.5440483233},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3826571.3852877379},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2668994.220109025},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2047104.4632835102},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1917167.7132669315},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5019975.8545145467},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3448739.5857270109},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3070739.5100838356},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1839052.6318870988},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629918.29301235522},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":369144.30292385386},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229108.81979101041},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2595207.8657854539},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3678380.2579238862},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2555417.3288754341},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2039902.036487476},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1917949.3718414181},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5031413.2527536945},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3456051.7693695584},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2980141.4477064819},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1839249.9137528222},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":629495.63710398332},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368598.70005780365},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229224.26382531232},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2594280.5879648384},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3685879.5240099458},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2546817.4816270526},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1381564.5581461377},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1155526.9666758152},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3944759.9119849773},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2404632.3415227691},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2209700.2821592698},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1072170.7625728413},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39332.109601466356},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-255422.92745744195},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-426924.7401710113},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1895099.0700001605},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2971855.191557142},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1941328.0858346627},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1375037.7607226891},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1156051.6798336196},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3953802.1604750562},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2409782.5588161834},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2144656.0752239819},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1072278.6440689561},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-39322.771251320562},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-254985.24536565199},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-426265.05265204504},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1894585.6026391149},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2979720.2974148262},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1933589.1799274019},null,{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1113561.4951239747},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":848825.51807255857},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3511786.3760875198},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1984185.817714992},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1862972.5372340563},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":763358.79147103243},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-308829.33500419906},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-506926.90116868971},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-691099.73878189875},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1613175.6266861372},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2687348.0111061949},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1694043.4424443943},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1107306.7636426629},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":849246.76311647729},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3519864.1332462868},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1988465.4431787562},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1808218.4894276722},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":763430.67276234296},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-308646.03896406794},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-506093.26478702074},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-690220.8924720108},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1612828.7946685464},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2695360.4352217545},{"$f":"IF($D75=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB75:$BY75)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ75:$CW75)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1686651.2248644924}]
[null,10239,"Lincoln Elec Coop (MT)",{"$f":"+VLOOKUP($B82,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301518.0873320502},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300528.9971306792},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":799850.47123118187},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600732.13792151667},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489671.44698898017},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298640.49341080675},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110187.69557762949},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56791.987854951985},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38595.496198147746},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290038.41795811773},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379575.62298843625},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277704.96500694298},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304902.34953583556},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300964.03013241832},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":802096.46384250256},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602496.0920862963},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473551.93609608558},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299071.20161327143},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110270.67205592096},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56725.067367513853},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38577.816039475932},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289797.98707204865},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375409.19713691453},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279489.17171560525},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301649.19969159836},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":300684.88967132021},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":800084.70010180841},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":600974.4080145373},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":489855.87368351803},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298804.73889294162},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110326.22480063484},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56893.641116403407},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38693.30616112741},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290141.89590810164},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":379673.64875803626},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277795.29356987454},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305033.50358352833},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301120.13301191753},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":802331.34300852299},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":602739.0598855908},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473730.39069122466},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":299235.68507054384},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110409.3097700917},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":56826.587632026778},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":38675.494237888364},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289901.34317309607},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375507.06907258631},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279579.32455939509},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":283345.16555103712},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278921.40073720901},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":767385.01214385079},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":567152.11948910262},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":464108.85391447879},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275875.13162487105},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":90986.754165724124},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42702.265303181513},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25038.476762610891},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275695.78315543453},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":365988.6915229134},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265184.91034234542},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286723.6495399063},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279327.2795720126},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":769540.87009993033},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":568819.36757991021},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":448817.11010331998},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276272.85511425621},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91054.693148927763},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42653.778950928092},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25039.059925431073},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275472.24122781248},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":361843.58793234662},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266993.47272754053},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":191473.73478825687},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169686.30800232297},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":603259.05525782844},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397391.61671460426},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":334879.66181974113},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":160787.06904973756},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6081.729414450414},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28526.950641289732},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43497.710617168719},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203187.99403331056},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297301.28679762635},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201890.99706162285},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":194823.00757608705},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169944.80079423587},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":604959.24626953283},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398569.97669560101},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":323772.61362625984},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":161018.04154440499},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6089.8110186600661},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-28482.245023935713},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43404.799016678022},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203049.83258524572},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":293263.97581435926},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203822.68719023897},null,{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154478.47025401151},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125698.95395115334},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":537167.9631574708},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":329031.57643368817},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282840.98007289611},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114442.81072753271},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45169.77014888791},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57209.900983456086},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-71096.218240615504},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173990.18120842319},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":269641.88618870231},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":176403.47557875773},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":157815.98012380692},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125898.09656641039},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538684.66383919213},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330013.06841339287},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":273419.04682848987},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114606.63506624226},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45208.464117769072},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-57127.668340132528},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-70966.127345677189},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173886.40121497441},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265647.98169196508},{"$f":"IF($D82=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB82:$BY82)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ82:$CW82)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":178384.74742610345}]
[null,10273,"Nespelem Valley Elec Coop",{"$f":"+VLOOKUP($B91,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111040.15937162733},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74467.143871455599},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184828.54650399194},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136095.60672508209},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114221.85989953484},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68820.366595975764},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32323.470577549175},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33562.687954680812},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29779.085453307631},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282808.2908936356},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370434.18539929844},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210953.10446607805},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112005.60482028492},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76873.780106703838},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190024.46763546672},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138993.34789201827},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111503.12129960075},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68226.499543797225},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31631.635238864295},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33070.945686046973},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29482.201575296735},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280420.68099129369},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":367949.81189257448},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207840.74652492112},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111088.20121162715},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74506.567116049031},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184882.75892598741},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136151.07099545747},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114265.32886311883},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68858.171043026261},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":32363.996341123704},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33623.197099660058},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29859.052323776108},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282912.62197032245},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":370532.67510709516},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":211022.6498528301},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112054.31500212644},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":76914.455638797983},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":190080.19940122889},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139050.0053527352},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111545.53727986172},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68263.9781207263},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31671.296571916791},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":33130.557395619035},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":29561.303916086868},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280524.11454758229},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":368047.40409413807},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207909.42742449039},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":104381.2859935485},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":69002.857035193098},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":177314.39522276836},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128407.94210943001},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108196.81330716336},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63580.454343684876},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26706.368314315521},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25175.774909004613},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18695.220536954748},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268347.4078579382},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":356782.94945027673},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":201313.71670713101},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105254.09544622299},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71235.919071363693},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":182299.72663161269},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131140.30028103659},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":105624.02420910286},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63031.754751291664},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26134.34798251609},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24808.422312820214},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18518.16540945974},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":266084.19940830045},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":354422.97543288115},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198321.18162636267},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70718.002131761765},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41378.688737161916},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":139327.33747318599},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89543.70464805112},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77737.778842385989},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37090.589835912288},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1690.3434463267688},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-17223.444681228277},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-37338.175771977018},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195241.82634540551},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":287770.45969052566},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":152582.73355741292},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71122.499356294997},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42734.263366248138},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":143248.05311164752},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91439.985242928262},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75902.823193333723},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36770.229924083462},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1656.6507154684282},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-16961.957439892263},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36909.448357233123},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":193607.51728721484},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286039.37513892277},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150195.95124192012},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57162.296280463175},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30254.845282900558},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":124030.51191321225},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73893.651809340663},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":65472.376767700422},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26423.513718726241},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-13125.27871146126},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34296.9824694489},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59901.994599983751},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165803.29137832325},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259980.15215279613},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132959.48835844899},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57378.211106519986},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31257.068728914688},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127522.52254810916},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":75453.256346541908},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63934.535721105553},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26195.102814505197},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-12847.674301000006},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-33782.270738784871},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59229.327527238631},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164422.23079094489},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258502.31207509147},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB91:$BY91)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ91:$CW91)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130816.6337102153}]
[null,10304,"Parkland L & W",{"$f":"+VLOOKUP($B100,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303204.59209488449},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311216.38337012584},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635154.90519742714},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470601.06754836894},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447134.00641089305},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290594.9754011574},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106101.46564111282},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61543.607966224401},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39892.755047121733},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285873.34205230273},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397875.00608322129},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":330903.41556759865},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303936.1205246913},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311870.7050728969},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636239.11718925345},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471382.62434805906},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436047.71546298044},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291197.2875750314},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106352.47586248437},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61707.165383514628},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40012.307619838888},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286722.13059850165},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399050.79460290202},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331856.13248076127},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":303336.92746249237},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":311379.23444544122},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635341.03579394997},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":470791.93785887724},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":447303.31729298737},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":290754.81389537855},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106234.55272685163},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61654.71405342604},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39997.329623369049},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285978.64895454037},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397980.56547991291},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331011.512175882},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":304068.77517560869},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":312033.89853494143},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636425.56551091536},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":471573.81164711667},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":436212.82843531767},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291357.45736464055},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":106485.87779782931},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61818.566744034273},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40117.195586678085},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286827.75016890664},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":399156.66594533651},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":331964.54031236289},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":284862.15441252803},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288644.29433245386},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":609356.14157727663},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444145.35250259144},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":423666.55126343016},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268440.44730718649},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87654.83553294075},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46143.669782912002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25398.121581791282},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271277.20402259752},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383243.87088026357},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":315920.60834869189},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285549.42835228652},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289251.1592792818},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610396.31505039032},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":444882.97287910944},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":413162.1145809911},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":268996.84004835202},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":87862.205800882672},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46266.300632098544},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25474.236428784003},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":272082.65497523674},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384376.42193854926},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":316830.18793262419},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192133.75257040636},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174533.30325547638},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":478933.01236035989},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310401.06953058287},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":305029.12428614823},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156440.39478982787},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5600.300939400081},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31709.213292690547},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-47878.081930693697},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":197487.85410083202},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":309277.59616797161},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240176.49011438427},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":192597.30225891853},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":174900.25520865415},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":479750.55340421654},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310916.57361187501},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297466.19500183919},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":156764.64632477562},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5613.548192862404},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31793.482710461823},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-48021.562262697145},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":198074.21608285187},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310191.56446401484},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":240867.99314445083},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154793.39847442016},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128582.49715495823},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":426413.54981685651},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256544.22755684319},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":257255.58948598182},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111339.63238385375},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43152.763269932264},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63059.416290752881},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77385.323850211425},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167773.97572209607},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279492.47279638163},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":209675.45548669007},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":155166.85772035547},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":128852.8396987516},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427141.44007868133},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":256970.28869563379},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250877.16166659771},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111570.40409311443},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43254.849931875273},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-63227.001381794485},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-77617.231908548914},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":168272.11382039823},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280318.42105132336},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB100:$BY100)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ100:$CW100)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210279.14231827148}]
[null,10349,"Seattle City Light",{"$f":"+VLOOKUP($B109,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10425882.1198503},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13951318.124677118},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25309662.034308165},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19850054.842605241},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18017767.670609716},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13148412.555884365},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2793315.9961959417},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":635716.92873121914},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7487752.5199803319},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12206100.859869799},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16302050.112305604},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10350833.093183905},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13850891.816961925},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25127474.524503682},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19707167.432399832},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17888069.683347218},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13053765.834083363},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2773208.7626519254},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":631140.82320957677},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7433853.1441688882},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12118237.21644905},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16184702.440470129},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10430472.072632201},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13958604.674718384},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25317063.333168976},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19858087.259973567},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18024595.225372791},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13155641.731515858},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2796815.8351921407},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":636864.4169266941},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7490506.4916494731},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12209371.201226903},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16307385.932414565},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10355390.005932858},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13858125.915950889},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25134822.546311371},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19715142.029710501},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17894848.091061287},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13060942.971662968},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2776683.4086230034},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":632280.05139681546},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7436587.2918182611},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12121484.016782681},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16189999.851540787},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9789688.452285476},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12941360.67741796},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24283799.745359883},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18736715.924366798},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17071429.590107039},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12146407.529469768},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2308218.3246777635},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":476668.51184001274},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7106036.3194414377},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11752812.871729862},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15562474.973761499},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9719218.9628681317},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12848204.385085635},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24108996.739369497},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18601842.704347227},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16948543.664502501},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12058973.578836022},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2291602.9882861488},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":473237.2906306333},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7054884.6659794264},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11668212.148599062},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15450451.013978042},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6573473.5152648939},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7835619.4648977807},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19097653.159414187},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13108339.784580775},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12287309.871288922},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7080869.0036623459},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-144145.56480043294},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-327385.22241513536},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5176307.3572290856},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9461259.7291026916},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11823625.109475065},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":6526155.4290380534},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7779216.0251303855},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18960181.791068498},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":13013981.520144593},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12198861.657930262},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7029898.51305365},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-143107.95625928539},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-325028.59282688762},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5139046.5456813825},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":9393154.3807451315},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11738514.655900575},null,{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5278351.3929013452},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5779613.0956456456},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":17009268.737102967},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10841876.070444563},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10360815.71427314},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5041051.6609397558},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1131676.1831026392},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-651165.75300602335},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4399234.0838109553},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8538485.2169186622},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10318045.642227439},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5240356.0338624949},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5738009.4852891862},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16886830.266347907},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10763832.578587364},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10286235.057606619},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5004764.4656521454},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-1123529.9950806485},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-646478.44162077771},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":4367566.9085760489},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":8477022.3116825465},{"$f":"IF($D109=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB109:$BY109)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ109:$CW109)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":10243772.859008988}]
[null,10378,"Coulee Dam, City of",{"$f":"+VLOOKUP($B118,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39001.312635031165},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45529.022398941335},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118644.02520369593},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81956.995428255061},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73996.339412639587},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43576.505969457023},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14514.524522023588},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7580.1392307451224},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5510.4930202686028},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45490.714041142593},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60075.018413545316},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41845.161183324388},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39227.747640719943},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45716.653334630122},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118979.8702693847},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82198.832163943851},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72018.706822143635},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43755.843080763814},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14593.130817712372},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7634.9052664339051},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5548.9807659573871},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45761.207276831381},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60449.434969234091},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42147.593084631175},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39018.291042046971},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45552.942710702264},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118678.8490829743},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":81990.402902178932},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":74024.42693819791},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43600.461934993036},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14532.726376219858},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7593.7830111457388},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5524.6059799850855},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45507.2928482399},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60090.83435450965},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41858.802272339526},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39244.824623270411},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45740.672221925721},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":119014.79272419776},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":82232.338213402385},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72046.043677794791},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43779.897635999674},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":14611.431247443306},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":7648.6476223691843},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5563.1923012085326},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45777.884659463336},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":60465.349485733095},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42161.332763346159},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36648.008463496655},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42213.530586369001},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113817.23666584665},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77326.528761253634},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":70103.247969905744},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40256.072340050101},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":11991.643584496531},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5689.0333512368488},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3554.356208223508},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43192.796700320716},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":57882.838675276733},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":39954.428345214037},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":36860.780337142569},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42387.498390014924},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114139.41859949258},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":77554.702364899553},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":68229.66251541776},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40421.744355938252},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":12056.58674814245},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":5730.1362548827683},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":3579.1808218694287},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":43449.626803966632},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":58243.592098922643},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":40243.195151102183},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24751.109117086642},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25452.385616188891},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89415.878738641622},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":53917.656873561522},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50422.104494783358},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23469.944497625675},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-762.53453654276836},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3871.2676816907133},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6334.7023513136537},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31575.900065874252},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":46800.48816109958},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30396.013186631502},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24894.808361432511},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":25557.280790534762},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89668.98804298749},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54076.7578479074},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49074.519172085391},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23566.533958559325},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-766.66400219689683},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-3899.2374073448409},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-6378.9503669677815},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31763.657540220123},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":47092.16895544545},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30615.697437565148},null,{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":19960.403945702306},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18702.920772544996},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79589.813290257647},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44491.250854376311},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42496.799498950335},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16710.41942133024},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5898.4531740033572},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7721.0593177154187},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10316.879774340532},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26897.947839702509},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42337.789740827298},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26546.980964275368},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":20076.288665208249},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":18780.00142205094},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":79815.108069763592},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":44622.537303882258},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":41361.026639158998},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":16779.190360509914},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5930.3971644974145},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-7776.8435682094751},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-10388.94231483459},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":27057.890789208446},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":42601.656010333238},{"$f":"IF($D118=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB118:$BY118)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ118:$CW118)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":26738.846693455042}]
[null,10436,"Vigilante Elec Coop",{"$f":"+VLOOKUP($B127,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298504.47201444139},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271781.66247250489},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698752.12821753114},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491604.80500798469},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":427858.84157112404},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280716.50561890739},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108812.86615812787},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112811.55445117349},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":98986.307418547745},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":913297.41214491776},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":958056.50554941292},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541219.7486452153},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295220.31159339182},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270512.42427697917},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698314.36225940264},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491181.4573883331},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415549.30833795515},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279558.983853571},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108218.21922304244},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112735.26463046104},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99229.645670986822},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916372.70141397556},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961516.19504418958},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":538835.1541519661},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":298635.11764525098},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":271925.41570306581},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698957.54397923802},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491806.71583503607},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":428021.68556384603},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280870.77944699657},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108949.06342309766},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113016.93499822618},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99253.58617712374},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":913637.11458536948},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":958313.6678574041},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":541398.15818089526},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":295350.08998897235},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":270655.50155899313},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":698519.63629841607},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":491383.19287870277},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415707.42345305951},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":279712.62310962367},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108353.67511046758},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":112940.50362480243},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":99497.450977885048},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":916713.52947682794},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961773.69061652967},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":539013.20581836777},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280396.24150195543},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":251856.64378047996},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":670280.33057043818},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463618.81131990335},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405287.73422134132},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":259333.27202915424},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89935.147447140538},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84344.637756265976},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":61939.945122368779},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":866212.71394847124},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":922412.3410766247},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516491.16815080127},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277232.28483619541},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":250681.09591373045},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669862.20818697393},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":463219.76636563858},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":393633.65043132886},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":258263.70557194483},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89443.259673552355},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84287.967949708473},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":62110.300770367932},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":869131.98552466312},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":925825.83822945959},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":514156.17638322111},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":188851.8511275654},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151127.65824530853},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526343.93895730178},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":322138.35416367161},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":291181.70597158751},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151232.42353060003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5499.3153439623329},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59567.078679913924},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-125344.32043047329},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":628180.62189045432},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":742216.74964012415},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391478.24518053856},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":186295.57280404371},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150425.75268313856},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":526025.1227465847},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321862.16896015772},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":282841.18281101459},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":150607.50654132912},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-5471.7142150780428},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-59524.561421577717},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-125542.92120959607},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":630311.16126163129},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":745396.72592077311},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389394.01514691964},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":151988.28091419241},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110565.58758634637},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468382.88578090986},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":265166.26942020369},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":245232.89832809192},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107701.81283502145},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43929.360106809356},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-117518.19552798968},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-200760.92045186137},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":532328.62372070597},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":669654.65370073146},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341137.3925663461},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":149676.70565925457},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110054.41076549508},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":468104.0586952141},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264939.55801874021},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238226.69695851079},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107255.94960114342},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-43692.568490632038},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-117435.73710760068},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-201108.09451986902},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":534141.55231420218},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":672740.59458464105},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB127:$BY127)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ127:$CW127)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":339154.1405691629}]
[null,10442,"Wasco Elec Coop",{"$f":"+VLOOKUP($B129,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226876.10320527403},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224247.56425199215},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612521.7478453347},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422202.97617592919},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301111.60036624403},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220155.29029303399},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88553.706852869931},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66649.51514892056},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48742.566869611393},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404178.79872532951},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516736.8714450461},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337152.40980083426},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231494.08473734985},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225226.14145598433},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":610873.70167735254},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421413.25471319561},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297085.20535458566},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220673.56554929336},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88876.709721037943},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66879.780899693578},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48853.798234889073},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405389.54394547781},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513030.4999614025},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341523.13450215117},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":226976.65993961837},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":224365.76539793817},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":612702.45898305497},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":422375.23926709173},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":301225.92190834467},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220276.22901713842},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88664.700780122803},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":66769.933245750828},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48874.301704126527},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":404326.5513688855},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":516873.22427209688},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":337264.00134315138},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":231595.51675274927},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225344.85841304099},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":611053.92659503734},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":421585.19558885496},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":297198.09017845395},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":220794.7889794865},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88988.108503493597},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":67000.615028059008},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":48985.833682997632},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":405537.73919445934},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":513167.31066395016},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":341635.1928581979},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212938.36557252039},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207864.21040872432},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":587474.15216429601},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398326.32799233327},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":285265.98177133029},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203392.49248342967},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73169.314678972019},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":49958.879252680701},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30483.36650338614},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":383699.4385526157},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":497837.59094125882},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":321685.18476621551},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217435.02815186439},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":208771.29324711673},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":585893.49886991223},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":397581.26743843418},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281438.72411138617},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":203871.30584991613},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73436.202304013554},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":50131.480656837994},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":30552.931107891629},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":384848.83613318775},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":494067.75529894966},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":325991.20641875057},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":142477.49453882896},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125039.76553346551},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":460848.47908244259},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277620.26559468772},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":205160.00491311197},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118649.80570399543},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4604.97706471534},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34419.000023190703},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-61824.237218434413},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":280168.03381508694},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":402294.1246130137},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":243492.13958704323},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":146360.84100420843},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":125585.41559080717},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":459608.52387696877},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":277100.98390250554},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202339.46668115846},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":118929.12334174188},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-4621.7745694373762},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-34537.915090156035},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-61965.314852613461},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":281007.29439679277},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":398203.45211634401},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":247471.06129726145},null,{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":114103.94531289468},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":91687.588228487875},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":409858.19588345831},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":229013.72194763753},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":172902.51441755155},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84525.18079374556},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-35923.532497368476},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68396.72235462656},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-98995.142143478151},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":238477.47044771403},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":363820.18574012327},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":212004.9583477409},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117740.31846251267},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":92087.694657790853},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":408755.43475258292},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":228585.35805923952},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":170487.3671895375},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84724.16445609933},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-36054.565802413839},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-68633.026787096795},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-99221.042287522549},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":239191.84345316634},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":359600.31699385936},{"$f":"IF($D129=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB129:$BY129)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ129:$CW129)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":215852.16175560246}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138841.46829349015},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129817.01722161431},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274798.16674714617},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206709.03643565369},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185251.79433189848},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117488.88022065483},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45390.287211826544},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31688.582806813392},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24084.152730288311},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221190.7982197525},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":288926.87049682694},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173523.89692768632},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140488.33326471777},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130068.71290691389},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275332.96534912277},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207113.64000820403},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179021.79875426053},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117717.10135302294},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45477.724280570459},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31749.52335420702},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24130.653669498719},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221620.72846588254},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286848.87541440281},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175166.70161373197},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":138901.82040320896},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":129884.58363261964},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":274878.68770305993},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":206792.38235476305},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":185321.56963379681},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117553.5114774768},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45447.446176815538},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31745.281176589695},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24145.926089855515},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221270.36354967192},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":289002.07976267906},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":173580.39991704162},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":140548.80184060213},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130136.41031756641},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":275413.64301449765},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207197.14906776929},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":179089.27755358577},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":117781.85815589517},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45534.993351556142},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":31806.330767591004},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":24192.546314103634},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":221700.44842298061},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":286924.23131826823},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175223.31384500759},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":130476.32123169485},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120451.92680255984},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":263637.50242383988},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195156.81608083309},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":175580.53902068996},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108530.61893329598},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37467.728244781421},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23829.864966583293},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15522.012323128925},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210162.58911659394},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":278502.4367497093},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":165692.25992956961},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132107.0433272713},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":120685.46518865951},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":264150.58019957849},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":195538.80745454199},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":169668.85181439633},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":108741.43866613889},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":37539.903993598746},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":23875.691447233719},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":15551.979674908245},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":210571.08715272541},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":276404.1168012257},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":167319.92306161119},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":88187.137446666791},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73107.627058736558},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207215.85421554028},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":136755.69460607157},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126688.45257363474},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63243.004121881604},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2583.9946633856762},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15899.11536156938},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27763.05207523311},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154410.55533428502},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":225802.73029743659},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":126100.1841532111},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":89736.250811376027},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":73249.372992505872},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":207619.12447612637},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":137023.37221750879},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":122385.94224333073},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":63365.85277935645},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-2588.971026588657},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-15929.696568855696},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-27816.668659556064},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":154710.70492646776},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":223601.65997411264},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":127651.30063815368},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":71157.90944755025},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54042.778730272985},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184495.69209774499},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113238.42792025975},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":107000.33346280463},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45006.352355791481},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18712.230304625144},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31897.387345718009},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45193.306448151823},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":131960.03702871507},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":204581.33900210517},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":110157.0416044867},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":72674.160184980603},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":54147.561202953111},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":184854.74449825002},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":113460.0730726394},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":103345.81482823618},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":45093.776364084508},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-18748.274680700772},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-31958.736797323596},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-45280.581045648658},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":132216.55630718137},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":202338.89262458624},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":111677.33388831337}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B139,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1023633.8116970737},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1002818.0069543438},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2168150.1018821495},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1638962.4158507788},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1537890.9958373166},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1016504.7036949368},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":373638.76107639284},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217131.39914181875},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134113.440102286},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":969245.80389898317},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1341813.7075095288},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100127.3298309718},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1040862.2458134048},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008294.560643815},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2170029.8582537356},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1641575.0324194836},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1528376.4504828476},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1021320.9716527782},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":375807.09943482024},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":218975.7244606943},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135347.00579176287},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978091.2252541777},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1342240.2170945602},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1117862.8712095246},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1024082.7935672337},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1003341.6505208964},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2168785.7025094987},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1639625.3364063806},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1538471.9314507879},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1017063.5570571159},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":374107.69405966206},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":217522.88858432812},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":134470.71350784609},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":969598.51826751488},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1342166.7156215385},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1100488.6730363399},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1041314.5138794063},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1008821.0639207662},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2170666.0099351797},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1642239.0097121834},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1528954.194835559},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1021882.4728991534},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":376278.75377710897},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":219370.5392374564},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":135707.56535066906},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978447.15851974883},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1342596.4165948164},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1118227.4265126423},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":961402.36047746066},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":930238.01824170852},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2080052.2251863061},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1547077.8410822647},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1457370.0022421968},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":939044.4362347417},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":308641.9716443608},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":162868.72671845346},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":84593.305798737041},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":920357.57816300588},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1292884.7672500322},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1050043.0980324904},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":978175.30908355233},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":935318.1997388805},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":2081855.6023133551},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1549543.9878545147},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1448297.7838534995},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":943493.6923216763},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":310433.11410171806},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":164252.14171981352},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":85371.39186810184},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":928756.84200628498},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1292868.9321989096},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1067333.424319501},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":646797.3381874623},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":563316.97559775936},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1634682.0157758216},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1082564.3494855126},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1050303.9851665464},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":547451.62113382015},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-19942.947834396924},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-111450.9128320296},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-165750.89558253708},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":673207.92881434609},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1045529.2896050946},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":796847.15687190939},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":661267.62429262744},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":566393.33619810967},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1636099.2650935545},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1084290.032510326},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1043467.9075426685},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":550045.48456054088},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-20058.682406872646},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-112397.58491483453},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-167275.44223713543},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":679351.68694097851},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1043277.2244582628},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":811886.74175640848},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":520110.55507342488},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":415563.30589771841},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1455338.0284664582},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":895511.64595550671},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":886384.5288178121},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":389762.99405915017},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-152259.22850132574},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-221915.3689512916},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-266560.7978320049},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":573684.42535646923},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":945922.9021406644},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":694888.90124814061},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":533653.59309235052},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":417832.75749989948},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":1456599.7898340083},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":896939.15519564075},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":880448.91196224326},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":391609.71834033227},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-153142.83421249205},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-223800.33259384258},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":-269012.58058210049},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":578919.92473549058},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":942770.34025329701},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":709022.14590377035}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B140,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(F$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(F$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(F$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(G$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(G$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(G$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(H$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(H$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(H$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(I$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(I$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(I$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(J$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(J$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(J$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(K$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(K$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(K$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(L$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(L$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(L$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(M$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(M$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(M$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(N$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(N$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(N$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(O$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(O$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(O$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(P$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(P$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(P$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Q$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Q$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(R$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(R$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(R$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(S$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(S$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(S$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(T$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(T$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(T$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(U$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(U$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(U$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(V$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(V$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(V$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(W$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(W$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(W$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(X$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(X$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(X$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Y$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Y$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(Z$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(Z$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(AZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(BZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CA$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CA$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CA$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CA$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(CZ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(CZ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(CZ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},null,{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DB$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DB$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DB$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DB$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DC$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DC$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DC$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DC$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DD$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DD$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DD$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DD$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DE$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DE$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DE$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DE$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DF$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DF$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DF$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DF$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DG$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DG$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DG$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DG$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DH$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DH$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DH$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DH$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DI$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DI$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DI$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DI$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DJ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DJ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DJ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DK$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DK$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DK$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DK$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DL$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DL$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DL$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DL$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DM$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DM$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DM$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DM$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DN$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DN$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DN$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DN$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DO$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DO$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DO$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DO$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DP$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DP$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DP$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DP$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DQ$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DQ$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DQ$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DR$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DR$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DR$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DR$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DS$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DS$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DS$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DS$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DT$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DT$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DT$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DT$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DU$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DU$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DU$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DU$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DV$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DV$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DV$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DV$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DW$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DW$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DW$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DW$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DX$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DX$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DX$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DX$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0},{"$f":"IF($D140=1,0,_xlfn.XLOOKUP(DY$4,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_HLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE)+_xlfn.XLOOKUP(DY$4,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(DY$2&\"_lLH\",'Energy Rates'!$C:$AB,MATCH(DY$4,'Energy Rates'!$C$3:$AB$3,0),FALSE))","v":0}]

{"sheet":"Customer Tier 1 Energy","index":37,"n_rows":138,"n_cols":78,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Total Customer Tier 1 Energy",null,null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(E1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(F1,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(AD1,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(AE1,0)+1","v":"2023-12-01"},{"$f":"+EOMONTH(AF1,0)+1","v":"2024-01-01"},{"$f":"+EOMONTH(AG1,0)+1","v":"2024-02-01"},{"$f":"+EOMONTH(AH1,0)+1","v":"2024-03-01"},{"$f":"+EOMONTH(AI1,0)+1","v":"2024-04-01"},{"$f":"+EOMONTH(AJ1,0)+1","v":"2024-05-01"},{"$f":"+EOMONTH(AK1,0)+1","v":"2024-06-01"},{"$f":"+EOMONTH(AL1,0)+1","v":"2024-07-01"},{"$f":"+EOMONTH(AM1,0)+1","v":"2024-08-01"},{"$f":"+EOMONTH(AN1,0)+1","v":"2024-09-01"},{"$f":"+EOMONTH(AO1,0)+1","v":"2024-10-01"},{"$f":"+EOMONTH(AP1,0)+1","v":"2024-11-01"},{"$f":"+EOMONTH(AQ1,0)+1","v":"2024-12-01"},{"$f":"+EOMONTH(AR1,0)+1","v":"2025-01-01"},{"$f":"+EOMONTH(AS1,0)+1","v":"2025-02-01"},{"$f":"+EOMONTH(AT1,0)+1","v":"2025-03-01"},{"$f":"+EOMONTH(AU1,0)+1","v":"2025-04-01"},{"$f":"+EOMONTH(AV1,0)+1","v":"2025-05-01"},{"$f":"+EOMONTH(AW1,0)+1","v":"2025-06-01"},{"$f":"+EOMONTH(AX1,0)+1","v":"2025-07-01"},{"$f":"+EOMONTH(AY1,0)+1","v":"2025-08-01"},{"$f":"+EOMONTH(AZ1,0)+1","v":"2025-09-01"}]
[null,"BESID","Customer","JOE",{"$f":"+\"HLH\"&E1","v":"HLH45200"},{"$f":"+\"HLH\"&F1","v":"HLH45231"},"HLH45261","HLH45292","HLH45323","HLH45352","HLH45383","HLH45413","HLH45444","HLH45474","HLH45505","HLH45536","HLH45566","HLH45597","HLH45627","HLH45658","HLH45689","HLH45717","HLH45748","HLH45778","HLH45809","HLH45839","HLH45870","HLH45901",null,{"$f":"+\"LLH\"&AD1","v":"LLH45200"},{"$f":"+\"LLH\"&AE1","v":"LLH45231"},"LLH45261","LLH45292","LLH45323","LLH45352","LLH45383","LLH45413","LLH45444","LLH45474","LLH45505","LLH45536","LLH45566","LLH45597","LLH45627","LLH45658","LLH45689","LLH45717","LLH45748","LLH45778","LLH45809","LLH45839","LLH45870","LLH45901",null,{"$f":"+StagingTRM!$S$4","v":"2023-10-01"},{"$f":"+EOMONTH(BC2,0)+1","v":"2023-11-01"},{"$f":"+EOMONTH(BD2,0)+1","v":"2023-12-01"},"2024-01-01","2024-02-01","2024-03-01","2024-04-01","2024-05-01","2024-06-01","2024-07-01","2024-08-01","2024-09-01","2024-10-01","2024-11-01","2024-12-01","2025-01-01","2025-02-01","2025-03-01","2025-04-01","2025-05-01","2025-06-01","2025-07-01","2025-08-01","2025-09-01"]
[null,10005,"Alder Mutual",{"$f":"+VLOOKUP($B3,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":285.94200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":322.12799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":394.01299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":427.94799999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":350.81599999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":335.041},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":303.84500000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.411},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":214.29499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":196.446},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":302.79599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":325.70999999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":396.98700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":430.51900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":365.47199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":336.54300000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":304.88299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":222.92400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":209.88699999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":203.27600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.636},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":205.64300000000003},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":209.47500000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236.74799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.82600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.23500000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243.839},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":256.50299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.61099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.31899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":127.01299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.732},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":239.381},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.17200000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.09300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.12200000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.65300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":213.33799999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160.68899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.083},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.988},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.672},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.16399999999999},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":495.41700000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":558.87599999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.83899999999994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.18299999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":591.54399999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":516.45600000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.73},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.52800000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.09100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":710.15900000000011},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":741.61200000000008},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":623.59400000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":594.19600000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.221},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":383.613},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":362.96999999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":339.26400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":341.30799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB5:$BY5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ5:$CW5)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":350.80700000000002}]
[null,10015,"Asotin County PUD #1",{"$f":"+VLOOKUP($B4,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":82.454999999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.53700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88.894000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":91.013999999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79.611000000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":105.01900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":159.47900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":262.87700000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":388.93799999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":533.1},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":510.38799999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.944000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.395},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.995000000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70.412000000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.261000000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.77300000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62.116},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.58},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":247.76400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":337.90899999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":479.19299999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.57100000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":306.63},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.399},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279.93200000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.88900000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.42599999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.911},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":140.38400000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.13499999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":261.05900000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.64100000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.84699999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.293},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.95900000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB6:$BY6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ6:$CW6)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.65}]
[null,10024,"Benton County PUD #1",{"$f":"+VLOOKUP($B5,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.222999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65361.368999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88220.540999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":85671.394},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66733.102999999988},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70408.402000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70400.191000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88609.433999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111701.36900000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":129230.37099999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115203.24},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72410.585000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69969.81},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65032.767},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87611.907999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":85125.444999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66381.745999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70074.967999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70101.217999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":88298.428999999989},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111406.92300000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":128922.367},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115030.95299999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71887.633999999991},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41859.484000000004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46129.120999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62905.22},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61775.584999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44787.845999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45224.454000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42481.050999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60228.218000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70403.701000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":86617.795999999973},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69343.707999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45764.477000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41792.645999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45850.969999999987},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62398.656999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61347.589},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44484.415000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44938.85},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42237.63900000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59962.746000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70136.622000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":86352.199000000008},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68864.3},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45637.636999999995},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112296.70699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111490.48999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151125.761},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":147446.97899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111520.94899999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115632.856},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112881.242},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148837.652},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":182105.07},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":215848.16699999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":184546.948},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":118175.06200000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111762.45599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110883.73699999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":150010.565},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146473.03399999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110866.16099999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115013.818},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112338.857},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148261.17499999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":181543.54500000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":215274.56599999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":183895.25299999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB7:$BY7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ7:$CW7)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117525.27099999998}]
[null,10025,"Benton REA",{"$f":"+VLOOKUP($B6,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24348.542000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20579.313999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24971.705000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24520.616000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18688.171999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20081.272000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19952.815000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26155.100000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31790.870999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35089.476999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34100.986000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25930.729999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24257.521999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20564.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24850.378000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24320.502},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18677.076999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20001.213},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19900.414000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26105.002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31749.48},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35027.588000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34115.493999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25791.198000000004},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16010.514999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15614.013999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19134.273000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18595.359},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13673.932999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13863.882999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13452.561},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18649.124},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20161.864000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24699.052},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20907.2},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18680.865000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16082.582},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15599.037},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19033.062000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18440.664000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13645.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13800.214},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13412.422},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18606.941999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20121.927},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24648.125},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20767.386999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18716.048000000003},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40359.057000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36193.327999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44105.978000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43115.975000000006},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32362.104999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33945.154999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33405.376000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44804.224000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51952.735000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59788.528999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55008.186000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44611.595000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40340.103999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36163.161},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43883.44},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42761.165999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32322.237999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33801.426999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33312.836000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44711.944000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51871.406999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59675.713000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54882.880999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB8:$BY8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ8:$CW8)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44507.246000000006}]
[null,10027,"Big Bend Elec Coop",{"$f":"+VLOOKUP($B7,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21538.058000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13622.306},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16632.081000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16400.148000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13935.403000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12503.157999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17871.685000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35341.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47619.462},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46631.652000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42078.720999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30535.533000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21385.835999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13584.733},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16594.368000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16355.854000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13620.675999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12464.243},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17833.086000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35296.161},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.652999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46586.210999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42144.765999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30391.277999999998},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14378.84},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9889.0769999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11995.4},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11952.464999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9613.8090000000011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8052.0099999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11723.243000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26569.870000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32600.760999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34973.027999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28358.437000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22715.392},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14445.073999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9850.4339999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11947.119999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11910.766},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.7780000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8005.3590000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11686.053},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26529.492999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32558.773000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34932.472000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28206.402999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22783.858},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35916.898000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.383000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28627.481},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28352.612999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23549.212000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20555.167999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29594.928000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61911.643000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80220.222999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81604.679999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70437.157999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53250.925000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35830.909999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23435.167000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28541.488000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28266.620000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22985.453999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20469.601999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29519.139000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61825.653999999995},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80144.426000000007},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81518.68299999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70351.168999999994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB9:$BY9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ9:$CW9)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53175.135999999999}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+VLOOKUP($B8,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8301.3130000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7882.3580000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9211.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10176.65},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9125.8120000000017},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9346.1949999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8624.5389999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.4039999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7604.2330000000011},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7774.2759999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8076.753999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7104.5010000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8506.5939999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7884.358000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9213.893},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10178.73},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8790.8339999999989},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9348.2749999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8626.6189999999988},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7465.4839999999986},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7606.233000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7776.3560000000016},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7887.4339999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7285.509},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4363.1469999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4415.2929999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5679.7390000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5638.1630000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4860.5159999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5144.6180000000004},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4349.5199999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3886.6730000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6869999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3898.4690000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3929.9130000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3875.3650000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4161.5849999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4416.8979999999992},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5681.4589999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5639.8029999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4734.335},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5146.2530000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4351.0399999999991},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3888.3130000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4004.2869999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3900.1089999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.9529999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3697.9579999999996},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12664.46},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12297.651000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14891.632000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15814.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13986.328000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14490.813},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12974.058999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11350.077000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11606.920000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11672.744999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12006.666999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10979.866000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12668.178999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12301.256000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14895.351999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15818.532999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13525.168999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14494.528},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.658999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11353.796999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11610.520000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11676.465000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12010.386999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB10:$BY10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ10:$CW10)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10983.467000000001}]
[null,10044,"Canby, City of",{"$f":"+VLOOKUP($B9,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8983.39},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9260.0190000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11045.982},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11393.798000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9821.9170000000013},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9642.1129999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9130.268},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8321.7559999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8622.6060000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9894.3320000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10220.296},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8118.8570000000018},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9364.505000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9365.9719999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11051.425999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11399.276},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9435.2199999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9634.8170000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9119.3730000000014},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8305.1920000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8610.8240000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9888.875},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9908.6820000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8371.018},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4962.5150000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5400.0249999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6972.2379999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6632.9639999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5256.7060000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5491.9800000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4680.6189999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4462.7440000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4797.6919999999991},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5294.4949999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5117.2209999999995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4867.6869999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4725.7420000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5442.1690000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6960.2239999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6620.97},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5104.2270000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5472.2000000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4659.1440000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4435.2020000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.3},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5273.0920000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5403.0300000000016},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.2430000000004},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13945.904999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14660.044},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18018.22},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18026.762000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15078.623000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15134.093000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13810.886999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12784.5},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13420.298000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15188.827000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15337.517},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12986.544000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.247000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.141},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18011.649999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18020.245999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14539.447},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15107.017000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13778.517000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12740.394},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13385.124},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15161.967000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15311.712000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB11:$BY11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ11:$CW11)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12948.261}]
[null,10046,"Central Electric Coop",{"$f":"+VLOOKUP($B10,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30812.292999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32407.929},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50242.749000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47051.246999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36177.206000000006},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38270.023999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34640.165000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30143.804999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31504.819999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35519.796999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36115.267},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27788.521000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30348.664000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32244.875},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50080.461000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46859.353999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35371.807000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38094.983},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34468.061000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29953.470999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31366.355000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35339.17},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36228.182000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27360.257999999998},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17443.796000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21613.932000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33396.345000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32003.507000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22992.427},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23533.645},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21228.32},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20073.006999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18120.084999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22482.767},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20603.583999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17192.373},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17514.616000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21423.965000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33165.881999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31802.656999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22360.869000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23317.588000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21049.043999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19870.53},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17907.199000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22270.626},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20097.88},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17269.293000000001},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48256.089},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54021.861000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83639.094000000012},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79054.754000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59169.633000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61803.668999999994},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55868.485000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50216.811999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49624.904999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58002.563999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56718.850999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44980.894},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47863.28},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53668.840000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83246.342999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78662.010999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57732.676000000007},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61412.571000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55517.104999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49824.000999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49273.554000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57609.796000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56326.062000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB12:$BY12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ12:$CW12)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44629.550999999999}]
[null,10047,"Central Lincoln PUD",{"$f":"+VLOOKUP($B11,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65346.301000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66185.554999999993},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78777.031000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77755.070000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":69574.039000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71821.664000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67100.258000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57031.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54272.586000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58016.711000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61222.108999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53948.281000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67885.452999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66268.616999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78875.945000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77852.672000000006},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66891.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71911.827999999994},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67184.476999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57102.940999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54340.695000000007},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":58089.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59073.773000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56222.987999999998},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46127.538999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48099.211000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60727.375},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55157.695},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46218.434000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51208.546999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44832.91},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40734.07},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39515.921999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41565.656000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39726.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42948.027000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43728.277000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48159.585999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60803.620999999992},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55226.949000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45048.675999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51272.832000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44889.18},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40785.190999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39565.504000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41617.805},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42001.737999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40794.894999999997},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111473.84},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114284.766},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139504.40600000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132912.76500000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115792.473},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123030.21100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111933.16800000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97765.437000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93788.508000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99582.366999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100948.84699999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96896.308000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111613.73},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114428.20299999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139679.56599999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133079.62100000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":111940.04300000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123184.66},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112073.65700000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97888.131999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93906.199000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99707.309000000008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101075.511},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB13:$BY13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ13:$CW13)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97017.883000000002}]
[null,10055,"Albion, City of",{"$f":"+VLOOKUP($B12,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.29400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":206.45},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":137.83799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":111.376},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.09899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":167.83500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":250.24799999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":248.46799999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198.22399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.899},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.17699999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":125.21499999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.48099999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143.28100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":133.12700000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":115.767},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108.10899999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":149.55500000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73.451999999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79.225999999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102.304},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":129.59399999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":206.80600000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194.03100000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":145.61399999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":137.512},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.449},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.739000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77.474000000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.379000000000005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78.162000000000006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74.834999999999994},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":356.005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.29},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.602},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":260.40300000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":297.42899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":457.05399999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.49899999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343.83799999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.411},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.62599999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":212.95400000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.95499999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.66000000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.28900000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB14:$BY14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ14:$CW14)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.60199999999998}]
[null,10057,"Ashland, City of",{"$f":"+VLOOKUP($B13,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8226.9770000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9725.14},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10229.019},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7757.9259999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8535.1290000000008},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9216.3310000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11194.218000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11162.081},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9343.3179999999993},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9400.2919999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8431.7469999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7771.329999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7941.8729999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10045.19},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9865.3649999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8067.5919999999987},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4742.8130000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5482.442},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5045.1139999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4861.4549999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4434.6610000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5591.8940000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7442.1940000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6721.8450000000012},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5350.1419999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.7539999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4545.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.3680000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4577.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5397.3119999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5407.768},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4551.7889999999998},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15207.581999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15274.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.79},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14808.225},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18636.412},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17883.925999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14693.46},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15066.045999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12977.688999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12221.698},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12519.596},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15442.502},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15273.133},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB15:$BY15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ15:$CW15)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12619.380999999998}]
[null,10059,"Bandon, City of",{"$f":"+VLOOKUP($B14,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3253.4650000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4238.6540000000005},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2851.2559999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2584.1779999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3380.8679999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.9},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4214.415},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4540.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4068.0819999999994},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3789.386},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.7049999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2964.529},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.1080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.2849999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.5630000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2693.605},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1950.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2523.5329999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1547.2919999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.9970000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1822.683},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2280.1439999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2969.4470000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.826},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2460.9259999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2448.8119999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.085},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1859.194},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.385},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.136},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1654.9860000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1631.5699999999997},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.55},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6762.1869999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.5479999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1750000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5203.5509999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.0439999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7183.8620000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7480.63},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6529.0079999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6238.1980000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5714.7899999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4823.723},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.4930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4419.4210000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.549},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB16:$BY16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ16:$CW16)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.1749999999993}]
[null,10061,"Blaine, City of",{"$f":"+VLOOKUP($B15,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4206.9470000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4631.6310000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4913.7780000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5396.4340000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.99},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4535.9870000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4200.5110000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3848.74},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3661.2920000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4031.4119999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4014.5309999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3628.7150000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3961.9679999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4259.21},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4539.0290000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4983.5559999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.4769999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.8909999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3785.1460000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3430.9559999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3257.4800000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3611.7239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3446.2239999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.2509999999997},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.7149999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3032.5830000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3483.0929999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.9029999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2926.078},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3023.3099999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2550.1289999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2463.6660000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2405.395},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2588.5349999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2326.3829999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2557.9589999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2216.2450000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2726.3890000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3153.6669999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.8180000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2659.0070000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2694.1779999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2243.6850000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2131.13},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2079.7449999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2254.817},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2137.9070000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2081.9749999999999},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6881.6620000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7664.2139999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8396.8709999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8915.3369999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7635.0679999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7559.2969999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6750.64},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6312.4059999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6066.6869999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6619.9469999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6340.9139999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.674},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6178.2129999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6985.5990000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7692.6959999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8173.3739999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6951.4840000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6815.0689999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6028.8310000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5562.0859999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5337.2250000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5866.5409999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5584.1309999999994},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB17:$BY17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ17:$CW17)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5451.2259999999997}]
[null,10064,"Burley, City of",{"$f":"+VLOOKUP($B17,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5931.1809999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6116.85},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7749.7790000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7922.9739999999993},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6990.0379999999986},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6463.348},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5970.7969999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5592.9299999999994},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5806.0419999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6875.4139999999989},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6913.2259999999987},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5383.2089999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6062.6550000000007},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6112.4539999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7800.9250000000011},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7949.4060000000018},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6773.3350000000009},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6496.2530000000006},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6022.5159999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5664.2690000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5843.0020000000004},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6938.6269999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6774.7530000000006},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5583.93},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3436.62},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3836.8990000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5289.95},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5178.6120000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4194.2659999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3962.6520000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3275.99},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3248.1909999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3092.9889999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3712.6729999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3407.4309999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.8040000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3215.1230000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3784.5540000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5250.4870000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5181.74},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4081.2480000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3919.2639999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3255.17},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3262.4449999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3016.2269999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3680.3269999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3535.88},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2998.6880000000001},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9367.8009999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9953.7489999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13039.728999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13101.585999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11184.303999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10426},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9246.7870000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8841.1209999999992},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8899.030999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10588.087},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10320.656999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8573.012999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9277.7780000000021},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9897.0079999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13051.412},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13131.146000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10854.583000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10415.517},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9277.6859999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8926.7139999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8859.2289999999994},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10618.954},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10310.633000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB19:$BY19)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ19:$CW19)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8582.6180000000004}]
[null,10076,"Heyburn, City of",{"$f":"+VLOOKUP($B26,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1937.6490000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2012.7840000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2539.337},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2643.8670000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2321.7829999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2143.9549999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1957.5640000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1870.0429999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1924.0400000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2138.1679999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2014.4750000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1691.9380000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2004.1599999999996},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2011.5100000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2537.1210000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2641.1860000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2274.0059999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2141.2600000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1956.462},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1868.2269999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1923.808},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.8820000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1946.587},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1754.3409999999999},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1310.4830000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1459.8629999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1945.3300000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1930.5460000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1587.451},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1545.8520000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1253.3319999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1228.1020000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1226.252},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1321.7760000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1120.627},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1188.7670000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1237.6380000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1457.0100000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1941.2080000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1926.8889999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1575.4150000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1542.3070000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1250.405},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1223.5730000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1222.443},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.7140000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1182.1720000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1122.325},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3248.1320000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3472.6469999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4484.6670000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4574.4130000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3909.2339999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3689.8069999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3210.8959999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3098.1450000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3150.2920000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3459.944},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3135.1019999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2880.7049999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3241.7979999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3468.5200000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4478.3290000000006},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4568.0749999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3849.4210000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3683.5670000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3206.8670000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3091.8},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3146.2510000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3453.5960000000005},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3128.759},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB28:$BY28)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ28:$CW28)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2876.6660000000002}]
[null,10089,"Richland, City of",{"$f":"+VLOOKUP($B35,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39790.544999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42224.908000000003},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":55574.955000000002},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57629.298999999999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44027.560000000005},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42657.56},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38601.381000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42305.709000000003},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44956.060000000005},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53917.204999999994},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54705.095999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39301.115000000005},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41270.17},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42115.828999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":55318.457999999999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57433.564000000006},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43673.516000000003},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42575.578999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38550.008999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42252.451000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44916.297999999995},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53881.805999999997},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":52623.845000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40862.820999999996},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25528.452000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29245.588},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41929.002999999997},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39756.135000000002},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28855.949000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29444.460000000003},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23130.657999999999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25986.12},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27782.691999999995},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31615.896999999997},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29108.063000000002},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27329.917000000005},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23853.918000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29134.588},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41700.330999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39587.288},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29047.561999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29355.981},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23056.595000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25895.756000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27700.018},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31527.643},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31014.756000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25558.984999999997},null,{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65318.997000000003},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71470.495999999999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97503.957999999999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97385.434000000008},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72883.509000000005},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72102.02},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61732.039000000004},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68291.828999999998},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72738.752000000008},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85533.101999999984},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83813.159},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66631.032000000007},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65124.088000000003},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71250.417000000001},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97018.78899999999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97020.852000000014},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72721.078000000009},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71931.56},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61606.603999999999},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68148.206999999995},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72616.315999999992},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85409.448999999993},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83638.600999999995},{"$f":"IF($D35=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB37:$BY37)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ37:$CW37)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66421.805999999997}]
[null,10109,"Columbia Basin Elec Coop",{"$f":"+VLOOKUP($B44,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4149.6390000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3853.2249999999999},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4926.8829999999998},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5117.3320000000003},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3867.2819999999992},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4278.4639999999999},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5478.2070000000003},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6245.3580000000002},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6712.1579999999994},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6568.5839999999998},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6745.67},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4850.0830000000005},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4316.5929999999998},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3841.6500000000005},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4892.4660000000003},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5087.8080000000009},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3859.4449999999997},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4265.0110000000004},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5472.7819999999992},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6240.8029999999999},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6707.0139999999992},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6552.2080000000005},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6459.5419999999995},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5070.6950000000006},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2818.6880000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2755.415},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3874.3990000000003},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3516.0389999999993},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2532.9739999999993},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3027.9070000000002},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3565.8519999999994},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4387.6450000000004},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4878.9939999999997},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4390.991},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4128.7370000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3773.4260000000004},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2631.0949999999998},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2742.223},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3842.7260000000006},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3489.2699999999995},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2567.2210000000005},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3013.7290000000007},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3557.51},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4379.1779999999999},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4870.8739999999998},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4372.4290000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4382.2249999999995},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.1310000000003},null,{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6968.3270000000002},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6608.6399999999994},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8801.2819999999992},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8633.3709999999992},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6400.2559999999985},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7306.3710000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9044.0589999999993},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10633.003000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11591.151999999998},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10959.575000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10874.406999999999},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8623.5090000000018},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6947.6880000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6583.8730000000005},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8735.1920000000009},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8577.0780000000013},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6426.6660000000002},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7278.7400000000016},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9030.2919999999995},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10619.981},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11577.887999999999},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10924.637000000001},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10841.767},{"$f":"IF($D44=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB46:$BY46)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ46:$CW46)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8613.8260000000009}]
[null,10142,"East End Mutual Electric",{"$f":"+VLOOKUP($B53,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1065.077},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":997.28},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1356.806},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1392.3019999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1157.9860000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1000.7189999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1046.6289999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1639.4739999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2129.1410000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2253.0140000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2135.4589999999998},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1311.3779999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1108.1479999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1002.6810000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1362.846},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1398.508},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1126.239},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1006.1780000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1052.3979999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1662.5070000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2152.9430000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2277.0680000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2090.3679999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1381.4549999999999},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":720.8370000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":738.40600000000006},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1064.5840000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1021.947},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":789.37},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":717.36199999999997},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":643.22400000000005},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1021.962},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1366.529},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1444.979},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1192.2719999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":905.08000000000015},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":687.26499999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":742.40499999999997},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1069.3209999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1026.5039999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":777.92},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":721.274},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.76800000000003},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1036.329},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1381.8009999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1460.4089999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1276.1099999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":871.53300000000002},null,{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1785.9140000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1735.6860000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2421.3900000000003},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2414.2489999999998},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1947.3560000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1718.0809999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1689.8530000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2661.4359999999997},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3495.67},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3697.9930000000004},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3327.7309999999998},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2216.4580000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1795.413},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1745.0860000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2432.1669999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2425.0119999999997},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1904.1590000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1727.4520000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1699.1659999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2698.8360000000002},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3534.7440000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3737.4769999999999},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3366.4780000000001},{"$f":"IF($D53=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB55:$BY55)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ55:$CW55)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2252.9879999999998}]
[null,10177,"Ferry County PUD #1",{"$f":"+VLOOKUP($B62,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3356.9979999999996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3812.1610000000005},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5101.7449999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5247.0320000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4618.8580000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4154.8509999999997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3561.0920000000006},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2870.4169999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2785.8310000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3198.15},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3112.7},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2784.8960000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3625.0570000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4188.7290000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5518.1859999999997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5815.6880000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5038.9520000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4930.0200000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4307.335},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3638.0459999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3654.86},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3882.3249999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.2700000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3337.4140000000002},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2200.1149999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2813.703},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3791.5279999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3880.33},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3295.569},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2926.3129999999996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2464.2089999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2069.54},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1824.5990000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2208.4560000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1957.789},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2007.152},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2417.1669999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3119.6030000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4123.2420000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4367.1109999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3598.6559999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3473.4929999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3054.9859999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2675.5439999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2429.7310000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2760.5309999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2329.7629999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2391.4949999999999},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5557.1129999999994},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6625.8640000000005},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8893.2729999999992},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9127.362000000001},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7914.4269999999997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7081.1639999999989},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6025.3010000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4939.9570000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4610.43},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.6059999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5070.4889999999996},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4792.0480000000007},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6042.2240000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7308.3320000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9641.4279999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10182.798999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8637.6080000000002},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8403.5130000000008},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7362.3209999999999},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6313.59},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6084.5910000000003},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6642.8559999999998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5980.0330000000004},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB64:$BY64)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ64:$CW64)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5728.9089999999997}]
[null,10203,"Idaho County L & P",{"$f":"+VLOOKUP($B71,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2612.2930000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3418.3979999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4348.0519999999997},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4202.4589999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3269.607},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3156.4380000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2800.9659999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2300.1019999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2334.06},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2706.7660000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2711.7660000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.7510000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2623.183},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3431.8910000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4364.2969999999996},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4218.1239999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3283.1930000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3169.3960000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2811.8780000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2310.0219999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2344.2959999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.549},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2723.3870000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.741},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.7639999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2366.1109999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3088.1280000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3009.6979999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.9279999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2005.3889999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1760.221},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.37},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.4949999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1606.2579999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1411.1279999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1371.336},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1536.1410000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2375.451},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3099.665},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3020.9150000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2155.8490000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2013.6210000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1767.079},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1493.7850000000001},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1322.268},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.249},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1417.175},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1377.079},null,{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4142.0569999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5784.509},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7436.18},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7212.1569999999992},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5416.5349999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5161.8270000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4561.1869999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3787.4719999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.5549999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4313.0239999999994},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4122.8940000000002},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3518.0870000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4159.3240000000005},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5807.3420000000006},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7463.9619999999995},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7239.0390000000007},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5439.0420000000004},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5183.0169999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4578.9570000000003},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3803.8069999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3666.5639999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4331.7979999999998},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4140.5619999999999},{"$f":"IF($D71=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB73:$BY73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ73:$CW73)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3532.8199999999997}]
[null,10204,"Idaho Falls Power",{"$f":"+VLOOKUP($B72,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14757.100558611257},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16818.705816278238},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20133.77804904084},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21537.390004459678},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18242.72369041172},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16574.160155966732},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14836.86866973892},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15754.201947706642},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14662.503760158639},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16551.883058982919},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16774.313368858042},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12744.48975477573},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15425.049781215475},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16928.8593059784},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20265.643481326599},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21678.448341167656},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18257.276853871066},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16682.712002938344},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14934.042190582153},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15857.383508817094},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14758.535284496282},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16660.289002934427},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16258.83625587574},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13362.457622449321},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11635.40620967426},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13497.011417563286},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17315.049122175122},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16981.40365736244},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13499.615530904672},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13028.24608413731},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10842.32710480921},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12421.582304922546},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11730.003008126912},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13050.523181121147},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12114.781877508585},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11151.428535428764},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11140.313730877842},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13585.409593047667},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17428.453393940876},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17092.622730536033},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13692.9576404033},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13113.574098463554},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10913.338523886958},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12502.936997336556},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11806.828227597025},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13135.997098467529},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12819.467047902026},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10689.966097959457},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26392.506768285515},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30315.717233841526},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37448.827171215962},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38518.793661822114},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31742.33922131639},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29602.406240104043},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25679.19577454813},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28175.784252629186},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26392.506768285552},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29602.406240104065},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28889.095246366625},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23895.918290204492},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26565.363512093318},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30514.268899026065},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37694.096875267474},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38771.071071703685},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31950.234494274366},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29796.2861014019},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25847.380714469109},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28360.32050615365},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26565.363512093307},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29796.286101401958},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29078.303303777764},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB74:$BY74)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ74:$CW74)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24052.423720408777}]
[null,10242,"Lost River Elec Coop",{"$f":"+VLOOKUP($B81,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1724.4140000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1721.885},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2456.5230000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2389.5700000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2050.0460000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1781.309},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1613.4369999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5168.7420000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7484.19},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8942.1129999999994},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7855.2930000000015},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4688.5229999999992},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.3229999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1676.972},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2411.62},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2341.8870000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1974.9539999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1734.2570000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1566.9880000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5215.1239999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7537.5629999999983},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8987.7830000000013},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7933.9909999999991},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4708.6219999999994},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.3040000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1360.62},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1900.3229999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1936.0359999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1598.1859999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1314.855},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.587},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3994.4009999999994},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5254.2619999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7023.4360000000006},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5614.0540000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3614.5119999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1065.462},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1324.3940000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1860.2929999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1898.7869999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.9790000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1277.1379999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1083.0630000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4029.444},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5286.2740000000013},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7059.1910000000007},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.7789999999995},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3679.7960000000003},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2797.7180000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3082.5050000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4356.8459999999995},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4325.6059999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3648.232},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3096.1639999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2731.0239999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9163.143},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.451999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15965.548999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13469.347000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8303.0349999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.7849999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3001.366},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4271.9129999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4240.674},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3508.933},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3011.395},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2650.0510000000004},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9244.5679999999993},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12823.837},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16046.974000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13550.769999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB83:$BY83)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ83:$CW83)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8388.4179999999997}]
[null,10278,"Northern Lights",{"$f":"+VLOOKUP($B90,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14630.054000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18982.488999999998},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23475.036},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22625.75},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20109.652999999998},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18595.665999999997},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14904.984000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11031.86},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11876.693000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13512.111000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14079.165000000003},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13327.736000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14557.165999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18995.322},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23486.184000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22627.3},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19747.726000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18604.913},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14917.485000000004},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11037.437},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11903.61},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13522.839},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14170.153},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13278.343999999999},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8188.1450000000004},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12166.995000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15317.617999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14937.261},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12535.317999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11173.579000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8606.9599999999991},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6561.8619999999992},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5993.3119999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7829.1110000000008},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7300.8719999999994},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7825.5429999999997},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8235.2389999999996},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.583000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15280.753999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14909.936999999996},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.532999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11139.026},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8582.4260000000013},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6530.3470000000007},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5954.1829999999991},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7792.4559999999983},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7184.0550000000003},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7862.875},null,{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22818.199000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31149.483999999997},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38792.653999999995},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37563.010999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32644.970999999998},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29769.244999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23511.944000000003},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17593.722000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17870.005000000001},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21341.222000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21380.037000000004},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21153.279000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22792.404999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31136.904999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38766.938000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37537.236999999994},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32020.259000000002},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29743.938999999998},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23499.911000000007},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17567.784},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17857.792999999998},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21315.294999999998},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21354.207999999999},{"$f":"IF($D90=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB92:$BY92)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ92:$CW92)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21141.218999999997}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+VLOOKUP($B99,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4303.1769476128993},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18711.167547295441},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16428.98438709676},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24047.165295483865},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21854.95547586208},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20150.764792764443},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1307.8282879999999},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4809.4330590967647},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5125.8431287741823},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9416.3636736000008},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4456.4742348387263},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18660.044138696237},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16384.096451612921},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23981.462658064494},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21670.698239999998},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20095.708058358025},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1304.2549866666652},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4796.2925316128994},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4922.5107561290342},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9781.9124000000011},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3392.8895163870939},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15015.71195670459},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14128.926572903212},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18960.264944516126},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16172.667052137938},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15839.663671235545},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":955.72067200000004},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3792.0529889032186},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3701.9978152257986},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8239.3182144000002},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3218.5647251613027},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14974.685421303731},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.322948387111},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18908.460941935467},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16253.023679999998},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15796.385901642005},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":953.10941333333233},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3781.6921883870937},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3881.210403870969},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7825.5299199999999},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7696.0664639999932},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33726.879504000033},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30557.910959999972},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43007.430239999987},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38027.622528000022},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35990.42846399999},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2263.5489600000001},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8601.4860479999843},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8827.8409439999814},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17655.681887999999},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7675.038960000029},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33634.729559999971},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30474.419400000032},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42889.923599999966},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37923.721919999996},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35892.093960000027},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2257.3643999999977},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8577.9847199999931},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8803.7211600000028},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB101:$BY101)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ101:$CW101)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17607.442320000002}]
[null,10352,"Skamania County PUD #1",{"$f":"+VLOOKUP($B108,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6906.4549999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7528.8569999999991},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8826.5370000000003},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10273.601000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8792.4189999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7962.0280000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7418.415},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6094.8620000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5658.5420000000004},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5996.3580000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6396.2730000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5344.2790000000005},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7187.63},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7549.5439999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8850.8050000000003},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10301.835999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8463.0959999999995},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7983.9079999999994},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7438.7979999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6111.6009999999997},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5674.085},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6012.826},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6183.2269999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5575.7179999999998},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4016.9380000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4696.777},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6156.5969999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6468.1980000000003},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5182.8639999999996},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5000.4229999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4137.9560000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3448.7049999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3262.7330000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3360.1109999999994},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3210.9920000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3394.4760000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3765.761},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4709.683},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6173.5230000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6485.9740000000011},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5067.3559999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5014.165},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4149.326},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3458.1760000000004},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3271.6950000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3369.3380000000006},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3450.4269999999997},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3187.0410000000002},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10923.393},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12225.633999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14983.134},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16741.798999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13975.282999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12962.451000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11556.370999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9543.5669999999991},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8921.2750000000015},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9356.4689999999991},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9607.2649999999994},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8738.755000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10953.391},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12259.226999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15024.328000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16787.810000000001},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13530.451999999999},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12998.073},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11588.124},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9569.777},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8945.7800000000007},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9382.1640000000007},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9633.6539999999986},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB110:$BY110)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ110:$CW110)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8762.759}]
[null,10379,"Steilacoom, Town of",{"$f":"+VLOOKUP($B117,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.0560000000003},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2353.6559999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2744.2979999999998},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2733.873},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2419.549},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2269.652},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1970.991},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1617.3789999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1518.2439999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1608.35},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1684.79},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1519.6659999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2000.3389999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2364.1210000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2753.8989999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2743.317},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2358.252},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2279.759},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1981.0630000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.614},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1527.931},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1618.557},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1695.4180000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1529.145},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1190.402},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.9749999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1788.5499999999997},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.6789999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1549.9939999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1420.9849999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1244.8389999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.8040000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":928.65},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1110.595},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1050.769},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":983.47799999999995},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1196.5530000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1627.1769999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1794.808},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1887.1759999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.7260000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1427.3130000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1251.201},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1123.181},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":934.57500000000005},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.643},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.3969999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":989.61199999999985},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3180.4580000000005},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3973.6309999999999},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4532.848},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4614.5519999999997},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3969.5429999999997},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3690.6369999999997},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3215.83},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2734.183},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2446.8939999999998},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2718.9449999999997},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2735.5590000000002},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2503.1439999999998},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3196.8919999999998},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3991.2979999999998},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4548.7070000000003},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4630.4930000000004},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3868.9780000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3707.0720000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3232.2640000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2749.7950000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2462.5060000000003},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2736.2},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2752.8150000000001},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB119:$BY119)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ119:$CW119)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2518.7569999999996}]
[null,10440,"Wahkiakum County PUD #1",{"$f":"+VLOOKUP($B126,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2145.6309999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2594.9609999999998},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3251.6779999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3393.4929999999995},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3095.154},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2551.3000000000002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2414.143},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1819.46},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1647.0469999999998},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.56},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1726.421},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1550.8539999999998},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2237.4079999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2605.596},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3265.0030000000002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3407.4000000000005},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2985.0619999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2561.7559999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2424.0360000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1826.9169999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1653.798},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1626.1980000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.5070000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1621.106},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1374.405},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1758.39},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2381.895},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2314.009},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1976.9739999999997},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1740.8610000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1510.1419999999998},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1174.4849999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1069.002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1004.973},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":945.51499999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1072.095},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1297.0550000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1765.596},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2391.6559999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2323.4920000000002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.2260000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.9950000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1516.33},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1179.298},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.383},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1009.092},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.38},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1012.5940000000001},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3520.0360000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4353.3509999999997},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5633.5730000000003},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5707.5019999999995},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5072.1279999999997},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4292.1610000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3924.2849999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2993.9449999999997},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2716.049},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2624.5329999999999},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2671.9360000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2622.9489999999996},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3534.4629999999997},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4371.192},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5656.6589999999997},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5730.8920000000007},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.2880000000005},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4309.7510000000002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3940.366},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3006.2150000000001},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2727.181},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2635.29},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2682.8870000000002},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB128:$BY128)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ128:$CW128)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2633.7}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+VLOOKUP($B135,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7092.4359999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6528.0919999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.7030000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6832.3429999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6517.7290000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6914.1930000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6727.7849999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6739.8270000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6459999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7179.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6608.6740000000009},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6884.3220000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6916.655999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6370.6090000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6999.6729999999989},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6810.7870000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.9639999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7168.4459999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7524.6130000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.6460000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.73},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5060.393},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5180.8370000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5340.5190000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5381.1030000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4782.2189999999991},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5007.4849999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4857.6400000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5383.4939999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5122.8360000000011},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5244.7280000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5406.1059999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5447.5290000000005},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4674.3019999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5069.3580000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.5520000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5449.956000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5152.1779999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5889.0150000000012},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5744.9290000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5582.83},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12152.829},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11708.929},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12141.222000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12213.446},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11299.948},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11921.678},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11585.424999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12123.321},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12302.800000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11853.402000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12290.428},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12364.184999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11044.911},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.030999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.339},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.920000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.624},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13413.628000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.575000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB137:$BY137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ137:$CW137)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.56}]
[null,11680,"Weiser, City of",{"$f":"+VLOOKUP($B136,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2674.8850000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2912.4209999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3348.7699999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3586.6649999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3089.83},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2818.5729999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2604.9639999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.8649999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2780.2910000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3630.415},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3549.482},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2454.9850000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2773.2179999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2918.0680000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3355.2860000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3593.6849999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2972.15},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2824.049},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.9810000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2554.7669999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2785.6590000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3637.4740000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3439.4780000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.7669999999998},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1585.7090000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1857.471},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2335.6559999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2297.1909999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1836},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1744.11},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1430.2079999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1452.7910000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1580.6369999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1986.5480000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1759.962},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.8779999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1495.598},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1861.0719999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2340.203},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2301.6880000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1791.557},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1747.4969999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1432.9639999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1455.587},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1583.69},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.405},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.318},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1446.808},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4260.594000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4769.8919999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5684.4259999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5883.8559999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4925.83},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4562.683},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4035.1719999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.6559999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4360.9279999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5616.9629999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.4439999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3988.8630000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4268.8159999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4779.1399999999994},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5695.4889999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5895.3729999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.7070000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4571.5460000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4042.9450000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4010.3539999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4369.3490000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5627.8789999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5319.7960000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB138:$BY138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ138:$CW138)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3996.5749999999998}]
[null,12026,"Jefferson County PUD #1",{"$f":"+VLOOKUP($B137,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19273.812999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22204.276999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26322.223000000002},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28134.676000000003},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25186.278999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23589.553},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20366.217000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16712.599999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15393.126},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15488.948999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16026.389999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15040.258},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20072.736000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22325.537},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26345.044999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28179.525000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24919.592000000004},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23701.32},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20484.407999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16854.557000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15534.710999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15630.302999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15653.162},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15721.9},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12422.335999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14762.659999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18548.391},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18664.605},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15825.225},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15863.040999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12738.393},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10924.835999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9828.8080000000009},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9411.1370000000006},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8894.4330000000009},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10468.986000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11855.404},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14843.282999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18564.471000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18694.357},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15866.623},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15938.203},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12812.317999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11017.633},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9919.2109999999993},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9497.0229999999992},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9492.9590000000007},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10014.103999999999},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31696.148999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36966.936999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44870.614000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46799.281000000003},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41011.504000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39452.593999999997},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33104.61},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27637.435999999994},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25221.934000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24900.085999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24920.822999999997},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25509.243999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31928.14},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37168.82},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44909.516000000003},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46873.881999999998},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40786.215000000004},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39639.523000000001},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33296.725999999995},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27872.190000000002},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25453.921999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25127.325999999997},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25146.120999999999},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB139:$BY139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ139:$CW139)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25736.004000000001}]
[null,10298,"PNGC Aggregate",{"$f":"+VLOOKUP($B138,StagingTRM!$A:$E,MATCH(StagingTRM!$C$4,StagingTRM!$A$4:$E$4,0),FALSE)","v":1},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(E$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$1,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AD$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AP$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$1,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BC$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BC$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BD$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BE$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BF$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BG$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BH$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BI$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BJ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BK$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BL$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BM$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BN$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BO$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BP$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BQ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BR$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BS$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BT$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BU$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BV$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BW$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BX$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BY$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BB$4:$BY$4,StagingPRDM!$BB140:$BY140)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(BZ$2,StagingPRDM!$BZ$4:$CW$4,StagingPRDM!$BZ140:$CW140)*VLOOKUP(BZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0}]

{"sheet":"Effective Rates","index":38,"n_rows":141,"n_cols":46,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
[null,"Rates and Impacts"]
[null,null,null,null,null,null,null,null,null,"Effective Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Rank Rate Impacts relative to Status Quo",null,null,null,null,null,null,null,"Customer Size"]
[null,null,null,"Tier 1 vs. Market True-up Calculation",null,null,null,null,null,"Without PLVS",null,null,null,null,"With PLVS",null,null,null,null,"With PLVS and Without Discounts",null,null,null,null,"LDD and IRD Discounts",null,null,null,null,"Without PLVS",null,null,null,"With PLVS",null,null,null,"Without PLVS",null,null,null,"With PLVS"]
[null,null,null,null,null,null,null,null,null,"Status Quo_Demand","Alternative 1_Demand","Alternative 2_Demand","Alternative 3_Demand","Alternative 4_Demand","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS","Status Quo_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 2_Demand_PLVS","Alternative 3_Demand_PLVS","Alternative 4_Demand_PLVS"]
[null,"BESID","Customer","Tier 1 Energy","RHWM Energy","Load Shaping","Above-RHWM","Check 1","Check 2","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Status Quo","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4",{"$f":"+AD5","v":"Alternative 1"},{"$f":"+AE5","v":"Alternative 2"},"Alternative 3","Alternative 4","Alternative 1","Alternative 2","Alternative 3","Alternative 4"]
[{"$f":"IF(ISERROR(J6-'Status Quo'!U4),\"\",J6-'Status Quo'!U4)","v":-1.0437182267907019E-2},10005,"Alder Mutual",{"$f":"IF(StagingTRM!C8=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":6004.7060000000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B6,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4807.0560000000005},{"$f":"SUM(StagingTRM!S8:BN8)","v":2393.2452206828789},{"$f":"VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B6,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":2394.6480000000001},{"$f":"IF(D6=\"\",\"\",IF(D6>E6,(D6-E6)*2,0))","v":2395.2999999999993},{"$f":"IF(F6<0,MIN(F6,G6),0)","v":0},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.510513101911393},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":40.164811199892114},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.159517574536132},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.058581761773489},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":42.413274711441446},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":36.260904177383225},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":37.093145243984345},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":38.909908650007957},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":38.808972837245335},{"$f":"IF('Status Quo'!$D4=1,\"\",((1-AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":42.163665786913278},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!5:5)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!5:5)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":37.207647259273791},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B6,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC3:$BZ3))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":37.80140421808877},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.652857025015898},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3))","v":39.549993937153587},{"$f":"IF('Status Quo'!$D4=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC3:$BZ3)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G4*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I4*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":41.345264764522192},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":8314.9338647703426},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":9400.6240405394256},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":8922.3731302008455},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":8899.2276894914121},{"$f":"IF('Status Quo'!$D4=1,\"\",AVERAGE(VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B6,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!5:5)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!5:5)+SUM('PLVS Revenues'!$BD9:$CA9)+($H6+$I6)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G4*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I4*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC3:$BZ3)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B6,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":9303.1853710638061},{"$f":"IF($J6=\"\",\"\",(K6-$J6)/$J6)","v":0.10008892747632768},{"$f":"IF($J6=\"\",\"\",(L6-$J6)/$J6)","v":7.2554567097717917E-2},{"$f":"IF($J6=\"\",\"\",(M6-$J6)/$J6)","v":6.9789998643670123E-2},{"$f":"IF($J6=\"\",\"\",(N6-$J6)/$J6)","v":0.16167292946702064},{"$f":"IF($O6=\"\",\"\",(P6-$O6)/$O6)","v":2.2951470336479065E-2},{"$f":"IF($O6=\"\",\"\",(Q6-$O6)/$O6)","v":7.3054010447896611E-2},{"$f":"IF($O6=\"\",\"\",(R6-$O6)/$O6)","v":7.0270411553923703E-2},{"$f":"IF($O6=\"\",\"\",(S6-$O6)/$O6)","v":0.16278583624541121},{"$f":"IF(AD6=\"\",\"\",RANK(AD6,AD$6:AD$141,1))","v":98},{"$f":"IF(AE6=\"\",\"\",RANK(AE6,AE$6:AE$141,1))","v":120},86,132,27,118,84,132,{"$f":"IF(D6=\"\",\"\",RANK(D6,$D$6:$D$141,1))","v":8}]
[{"$f":"IF(ISERROR(J7-'Status Quo'!U5),\"\",J7-'Status Quo'!U5)","v":-1.63488779919021E-2},10015,"Asotin County PUD #1",{"$f":"IF(StagingTRM!C9=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":5112.6334999999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B7,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":5026.3559999999998},{"$f":"SUM(StagingTRM!S9:BN9)","v":175.38135821367868},{"$f":"VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B7,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":166.65600000000001},{"$f":"IF(D7=\"\",\"\",IF(D7>E7,(D7-E7)*2,0))","v":172.55500000000029},{"$f":"IF(F7<0,MIN(F7,G7),0)","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":39.549695585106193},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":59.682995632110384},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":59.654176861786382},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":28.536366837651183},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":59.061698149213626},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":38.775995631207678},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":40.278867383102984},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":58.880476907887868},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":27.762666883752672},{"$f":"IF('Status Quo'!$D5=1,\"\",((1-AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":58.287998195315097},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!6:6)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!6:6)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":39.549695585106193},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B7,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC4:$BZ4))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":40.278867383102984},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":58.880476907887868},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4))","v":27.762666883752672},{"$f":"IF('Status Quo'!$D5=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC4:$BZ4)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G5*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I5*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":58.287799019865915},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D5=1,\"\",AVERAGE(VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B7,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!6:6)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!6:6)+SUM('PLVS Revenues'!$BD10:$CA10)+($H7+$I7)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G5*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I5*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC4:$BZ4)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B7,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},0.50906333788789215,0.50833466552018747,-0.27846810410349809,0.49335405179339364,3.8757786291005389E-2,0.51847750004643878,-0.28402439623216957,0.50319797716306169,{"$f":"IF(AD7=\"\",\"\",RANK(AD7,AD$6:AD$141,1))","v":135},{"$f":"IF(AE7=\"\",\"\",RANK(AE7,AE$6:AE$141,1))","v":135},{"$f":"IF(AF7=\"\",\"\",RANK(AF7,AF$6:AF$141,1))","v":7},{"$f":"IF(AG7=\"\",\"\",RANK(AG7,AG$6:AG$141,1))","v":135},{"$f":"IF(AH7=\"\",\"\",RANK(AH7,AH$6:AH$141,1))","v":70},{"$f":"IF(AI7=\"\",\"\",RANK(AI7,AI$6:AI$141,1))","v":135},{"$f":"IF(AJ7=\"\",\"\",RANK(AJ7,AJ$6:AJ$141,1))","v":7},{"$f":"IF(AK7=\"\",\"\",RANK(AK7,AK$6:AK$141,1))","v":135},6]
[{"$f":"IF(ISERROR(J8-'Status Quo'!U6),\"\",J8-'Status Quo'!U6)","v":-1.5201330980353589E-2},10024,"Benton County PUD #1",{"$f":"IF(StagingTRM!C10=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":1707878.1604999998},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B8,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1762496.5560000001},{"$f":"SUM(StagingTRM!S10:BN10)","v":-109237.96986467717},{"$f":"VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B8,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":190407.93599999999},0,-109237.96986467717,{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":33.419650275272936},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.891697758286192},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.202154758461973},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.037828397133033},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":35.560774429611996},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":32.62928023831023},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.185057957538874},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.411784721499281},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":34.247458360170342},{"$f":"IF('Status Quo'!$D6=1,\"\",((1-AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":34.770404392649297},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!7:7)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!7:7)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":35.534910969831124},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B8,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC5:$BZ5))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.300318652097069},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.527045416057476},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5))","v":36.362719054728529},{"$f":"IF('Status Quo'!$D6=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC5:$BZ5)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G6*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I6*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.88468127930004},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},{"$f":"IF('Status Quo'!$D6=1,\"\",AVERAGE(VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B8,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!7:7)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!7:7)+SUM('PLVS Revenues'!$BD11:$CA11)+($H8+$I8)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G6*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I6*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC5:$BZ5)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B8,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7225215.0880000005},0.10389239427745328,5.3337017847487907E-2,4.8419959770117073E-2,6.4067820479954851E-2,4.7680417951787853E-2,5.4628985689246123E-2,4.9592823073069177E-2,6.5619717588044149E-2,104,99,64,57,132,100,64,57,131]
[{"$f":"IF(ISERROR(J9-'Status Quo'!U7),\"\",J9-'Status Quo'!U7)","v":-1.3965609166902482E-2},10025,"Benton REA",{"$f":"IF(StagingTRM!C11=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":518942.90299999993},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B9,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":523328.74799999996},{"$f":"SUM(StagingTRM!S11:BN11)","v":-8776.9448781726005},{"$f":"VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B9,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":92480.639999999999},0,-8776.9448781726005,{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.638081269501104},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":34.157706991896426},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.917622614680596},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":34.15946483253083},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":34.045275084192902},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":31.01239892331601},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.341268678399054},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":32.291940268495516},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":33.533782486345743},{"$f":"IF('Status Quo'!$D7=1,\"\",((1-AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":33.419592738007807},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!8:8)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!8:8)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":35.61850000746233},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B9,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC6:$BZ6))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":36.366460184155642},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":36.313990976486977},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6))","v":37.634902746144768},{"$f":"IF('Status Quo'!$D7=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC6:$BZ6)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G7*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I7*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.596434187775976},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4089872.8885297393},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4342542.1589166708},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4174429.3408365906},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4256494.5063444367},{"$f":"IF('Status Quo'!$D7=1,\"\",AVERAGE(VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B9,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!8:8)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!8:8)+SUM('PLVS Revenues'!$BD12:$CA12)+($H9+$I9)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G7*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I7*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC6:$BZ6)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B9,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":4191976.8783886288},7.9639017958532898E-2,4.0443076629079949E-2,7.9694578870063232E-2,7.6085328758931925E-2,4.2849627930071604E-2,4.1259025086818113E-2,8.1302435495697337E-2,7.7620367925874983E-2,62,75,93,71,89,76,93,71,109]
[{"$f":"IF(ISERROR(J10-'Status Quo'!U8),\"\",J10-'Status Quo'!U8)","v":-1.3567109839023317E-2},10027,"Big Bend Elec Coop",{"$f":"IF(StagingTRM!C12=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":536797.88},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B10,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":536793.76800000004},{"$f":"SUM(StagingTRM!S12:BN12)","v":5.2637462396105548},{"$f":"VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B10,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":119460.76800000001},8.2239999999292195,0,{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.644945827919368},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.905469256980091},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.798329481837328},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.534317360529847},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":29.16904224847621},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.094748416949276},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":28.328933161040634},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":27.248132070867243},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":26.984119949559748},{"$f":"IF('Status Quo'!$D8=1,\"\",((1-AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":28.618844837506103},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!9:9)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!9:9)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":34.877183240058642},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B10,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC7:$BZ7))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":35.618865604860041},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":34.446897836419495},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7))","v":34.160616022436166},{"$f":"IF('Status Quo'!$D8=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC7:$BZ7)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G8*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I8*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":34.730073141334728},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7714674.1479551457},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7943678.3079831786},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7728564.4031300526},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7704655.7554967729},{"$f":"IF('Status Quo'!$D8=1,\"\",AVERAGE(VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B10,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!9:9)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!9:9)+SUM('PLVS Revenues'!$BD13:$CA13)+($H10+$I10)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G8*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I8*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC7:$BZ7)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B10,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":7752213.6125906967},4.55968854816017E-2,5.5483434430554524E-3,-4.0017610480464171E-3,5.513110533997196E-2,4.5550699534058298E-2,5.6610104496123198E-3,-4.0830224989401951E-3,5.6250620862137973E-2,30,37,21,49,125,37,21,49,110]
[{"$f":"IF(ISERROR(J11-'Status Quo'!U9),\"\",J11-'Status Quo'!U9)","v":-1.3552275598840424E-2},10029,"Blachly Lane Elec Coop",{"$f":"IF(StagingTRM!C13=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":154525.6715},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B11,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":154527.552},{"$f":"SUM(StagingTRM!S13:BN13)","v":-4.3264280528146628},{"$f":"VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B11,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":71237.472000000009},0,-4.3264280528146628,{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":32.996779204622335},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":36.9725768686273},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":34.445921186887738},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":35.796126840599463},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":37.267715177145064},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":32.66971724241553},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":33.679154706408362},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":34.118859224680932},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":35.469064878392672},{"$f":"IF('Status Quo'!$D9=1,\"\",((1-AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.940653214938258},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!10:10)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!10:10)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":35.865383857010613},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B11,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC8:$BZ8))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":36.607082286254503},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":37.085012911959289},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8))","v":38.552599907525625},{"$f":"IF('Status Quo'!$D9=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC8:$BZ8)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G9*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I9*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.951544384414746},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":877758.73199026613},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1018574.0637303592},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":916693.78059777874},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":952970.64194108418},{"$f":"IF('Status Quo'!$D9=1,\"\",AVERAGE(VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B11,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!10:10)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!10:10)+SUM('PLVS Revenues'!$BD14:$CA14)+($H11+$I11)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G9*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I9*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC8:$BZ8)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B11,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":962832.03585879121},0.12049047694473215,4.391767976137502E-2,8.4836996320688862E-2,0.12943493502918724,3.0898261423648495E-2,4.4357346943424476E-2,8.56863135730698E-2,0.13073072964885402,117,84,101,119,44,83,100,119,62]
[{"$f":"IF(ISERROR(J12-'Status Quo'!U10),\"\",J12-'Status Quo'!U10)","v":-1.4730715759313284E-2},10044,"Canby, City of",{"$f":"IF(StagingTRM!C14=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":178147.47149999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B12,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":178150.54800000001},{"$f":"SUM(StagingTRM!S14:BN14)","v":-11.298502197341804},{"$f":"VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B12,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":63884.088000000003},0,-11.298502197341804,{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.231500539270407},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":39.93400020832361},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":37.365617910591652},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":39.25788923488286},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.067130037231394},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":35.772386219808723},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.973212105318289},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.906503591129969},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":38.79877491542117},{"$f":"IF('Status Quo'!$D10=1,\"\",((1-AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.608015717769703},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!11:11)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!11:11)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.231500539270407},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B12,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC9:$BZ9))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.973212105318289},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":36.906503591129969},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9))","v":38.79877491542117},{"$f":"IF('Status Quo'!$D10=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC9:$BZ9)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G10*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I10*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.593839422885594},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D10=1,\"\",AVERAGE(VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B12,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!11:11)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!11:11)+SUM('PLVS Revenues'!$BD15:$CA15)+($H12+$I12)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G10*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I10*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC9:$BZ9)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B12,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},0.10219007255965448,3.1301970783462432E-2,8.3529212165315309E-2,7.8264202579396897E-2,3.3568515058819776E-2,3.1703710352239109E-2,8.4601252961330378E-2,7.926867054764071E-2,102,65,99,76,55,64,98,75,69]
[{"$f":"IF(ISERROR(J13-'Status Quo'!U11),\"\",J13-'Status Quo'!U11)","v":-1.3940851447443947E-2},10046,"Central Electric Coop",{"$f":"IF(StagingTRM!C15=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":698561.70049999992},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B13,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":717996.97199999995},{"$f":"SUM(StagingTRM!S15:BN15)","v":-38870.184765524784},{"$f":"VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B13,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":313867.75199999998},0,-38870.184765524784,{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.173015476316358},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":40.8854174588066},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":39.078210095745263},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.883585055506252},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":40.797398059191003},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":34.761949536621124},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.874956300379438},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":38.667144156050036},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":35.472519115811032},{"$f":"IF('Status Quo'!$D11=1,\"\",((1-AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":40.386332119495762},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!12:12)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!12:12)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":38.937677154666986},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B13,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC10:$BZ10))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":39.700000136571362},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":42.732376797400462},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10))","v":39.262944612725917},{"$f":"IF('Status Quo'!$D11=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC10:$BZ10)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G11*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I11*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":43.414009528770706},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5210293.8064347915},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":6053251.6952464916},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5679631.6537397299},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5295692.1614868464},{"$f":"IF('Status Quo'!$D11=1,\"\",AVERAGE(VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B13,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!12:12)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!12:12)+SUM('PLVS Revenues'!$BD16:$CA16)+($H13+$I13)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G11*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I11*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC10:$BZ10)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B13,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":5755063.5143021764},0.16240865064119026,0.11102814377852974,2.0202122836705704E-2,0.15990618110812266,3.2017961552639043E-2,0.11234107037969361,2.0441016360182418E-2,0.16179709877748502,132,133,42,131,50,133,42,130,116]
[{"$f":"IF(ISERROR(J14-'Status Quo'!U12),\"\",J14-'Status Quo'!U12)","v":-1.4774023803617808E-2},10047,"Central Lincoln PUD",{"$f":"IF(StagingTRM!C16=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":1336753.8050000002},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B14,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":1374335.5560000001},{"$f":"SUM(StagingTRM!S16:BN16)","v":-1.7917332241195254},{"$f":"VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B14,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-1.7917332241195254,{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.488266937532941},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.817006243053036},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.619963098690178},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.983109547922211},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":34.950586936752288},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":33.666564426586589},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.229955480906973},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":33.798260587743826},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.161407036975852},{"$f":"IF('Status Quo'!$D12=1,\"\",((1-AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":34.128884425805936},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!13:13)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!13:13)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":34.488266937532941},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B14,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC11:$BZ11))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.229955480906973},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":33.798260587743826},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11))","v":35.161407036975852},{"$f":"IF('Status Quo'!$D12=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC11:$BZ11)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G12*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I12*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":34.094791534009865},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D12=1,\"\",AVERAGE(VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B14,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!13:13)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!13:13)+SUM('PLVS Revenues'!$BD17:$CA17)+($H14+$I14)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G12*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I12*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC11:$BZ11)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B14,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},3.852728546571451E-2,3.8185786892618316E-3,4.3343511957176964E-2,1.3405138624585743E-2,4.6437499072099236E-2,3.9117790425100768E-3,4.4401400494812032E-2,1.3732318907308843E-2,26,34,61,23,129,34,61,23,127]
[{"$f":"IF(ISERROR(J15-'Status Quo'!U13),\"\",J15-'Status Quo'!U13)","v":-1.7261376113225424E-2},10055,"Albion, City of",{"$f":"IF(StagingTRM!C17=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":3424.8039999999992},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B15,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":3491.2560000000003},{"$f":"SUM(StagingTRM!S17:BN17)","v":-3.1669790893598275},{"$f":"VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B15,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-3.1669790893598275,{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.907627789577376},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":41.026466175151747},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":39.83028760117616},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":42.893456044879358},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":40.153340902645056},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.084612039683577},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":37.649658762158019},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":39.007271851282361},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":42.070440294985566},{"$f":"IF('Status Quo'!$D13=1,\"\",((1-AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.330325152751257},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!14:14)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!14:14)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":36.907627789577376},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B15,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC12:$BZ12))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":37.649658762158019},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":39.007271851282361},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12))","v":42.070440294985566},{"$f":"IF('Status Quo'!$D13=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC12:$BZ12)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G13*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I13*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.275330754326077},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D13=1,\"\",AVERAGE(VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B15,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!14:14)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!14:14)+SUM('PLVS Revenues'!$BD18:$CA18)+($H15+$I15)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G13*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I13*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC12:$BZ12)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B15,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},0.1115985673492004,7.9188503478517691E-2,0.16218404199341052,8.7941526114129212E-2,4.3371582345219678E-2,8.0994630297940504E-2,0.16588312626776069,8.9947291368915078E-2,113,124,133,90,97,125,133,91,4]
[{"$f":"IF(ISERROR(J17-'Status Quo'!U15),\"\",J17-'Status Quo'!U15)","v":-1.4978685956847926E-2},10059,"Bandon, City of",{"$f":"IF(StagingTRM!C19=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":66680.032500000001},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B17,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":67009.308000000005},{"$f":"SUM(StagingTRM!S19:BN19)","v":3.8474259541194442},{"$f":"VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B17,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,0,{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.417127389518015},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":39.774163210670771},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.858988589526298},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.307389429223484},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.907753638648416},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":34.595426784849295},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.158815435827023},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.037287984857585},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.485688824554799},{"$f":"IF('Status Quo'!$D15=1,\"\",((1-AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.086053033979717},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!16:16)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!16:16)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":35.417127389518015},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B17,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC14:$BZ14))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.158815435827023},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":37.037287984857585},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14))","v":36.485688824554799},{"$f":"IF('Status Quo'!$D15=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC14:$BZ14)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G15*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I15*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.079219246971093},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D15=1,\"\",AVERAGE(VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B17,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!16:16)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!16:16)+SUM('PLVS Revenues'!$BD20:$CA20)+($H17+$I17)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G15*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I15*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC14:$BZ14)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B17,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},0.12302058756019428,6.8945772285613757E-2,5.3371410360765377E-2,9.8557576698427546E-2,4.5190616109479477E-2,7.0583352394937876E-2,5.4639072715048136E-2,0.10089848785039718,121,116,70,97,121,116,70,99,37]
[{"$f":"IF(ISERROR(J26-'Status Quo'!U24),\"\",J26-'Status Quo'!U24)","v":-1.6742768376609263E-2},10071,"Drain, City of",{"$f":"IF(StagingTRM!C28=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":16352.943499999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B26,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":16789.608},{"$f":"SUM(StagingTRM!S28:BN28)","v":-2.7196899652429352},{"$f":"VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B26,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-2.7196899652429352,{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":35.409065393775904},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":39.801989569603826},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":37.770439531712128},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":38.530591355532245},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.934372168985682},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":34.587128258306862},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.150815115878537},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.948502396243065},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":37.708654220063181},{"$f":"IF('Status Quo'!$D24=1,\"\",((1-AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.112435033516618},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!25:25)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!25:25)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":35.409065393775904},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B26,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC23:$BZ23))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.150815115878537},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":36.948502396243065},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23))","v":37.708654220063181},{"$f":"IF('Status Quo'!$D24=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC23:$BZ23)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G24*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I24*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.111921557756141},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D24=1,\"\",AVERAGE(VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B26,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!25:25)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!25:25)+SUM('PLVS Revenues'!$BD29:$CA29)+($H26+$I26)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G24*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I24*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC23:$BZ23)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B26,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},0.12406213287403221,6.6688406250657459E-2,8.8156124061524441E-2,9.9559441516054392E-2,4.5210080637328447E-2,6.8273206156370225E-2,9.0251088163314508E-2,0.10192539689568116,122,112,104,98,122,113,104,101,10]
[{"$f":"IF(ISERROR(J35-'Status Quo'!U33),\"\",J35-'Status Quo'!U33)","v":-1.4107583925479616E-2},10083,"Monmouth, City of",{"$f":"IF(StagingTRM!C37=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":76496.808500000014},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B35,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":73360.23599999999},{"$f":"SUM(StagingTRM!S37:BN37)","v":6272.7218104192079},{"$f":"VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B35,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":6271.4639999999999},6273.1450000000477,0,{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.622522808071885},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":40.014805153933885},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":38.024165358774162},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":42.070544900890916},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.743953296271016},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":35.917451121880575},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.333799672852571},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.319093672582859},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":41.365473214699641},{"$f":"IF('Status Quo'!$D33=1,\"\",((1-AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.038881610079734},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!34:34)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!34:34)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":36.622522808071885},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B35,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC32:$BZ32))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.333799672852571},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":37.319093672582859},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32))","v":41.365473214699641},{"$f":"IF('Status Quo'!$D33=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC32:$BZ32)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G33*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I33*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.035611715187258},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D33=1,\"\",AVERAGE(VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B35,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!34:34)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!34:34)+SUM('PLVS Revenues'!$BD38:$CA38)+($H35+$I35)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G33*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I33*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC32:$BZ32)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B35,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},9.2628308640559168E-2,3.8272692409746949E-2,0.14876151818842598,8.5232535851165983E-2,3.9433437138003645E-2,3.9023998277216754E-2,0.15168175699138578,8.6905679292415411E-2,82,73,128,85,71,73,128,84,40]
[{"$f":"IF(ISERROR(J44-'Status Quo'!U42),\"\",J44-'Status Quo'!U42)","v":-1.473026564960378E-2},10103,"Clark County PUD #1",{"$f":"IF(StagingTRM!C46=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":1442057.7893422449},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B44,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":2793829.3680000002},{"$f":"SUM(StagingTRM!S46:BN46)","v":-3.3290281988665811},{"$f":"VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B44,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":137124.26400000002},0,-3.3290281988665811,{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":33.496231195226052},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":32.135141522008034},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":31.532853150433265},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":33.989618797600087},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":31.268715184480136},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":30.651804566998962},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":30.665969770109385},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":28.688426522206175},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":31.145192169373018},{"$f":"IF('Status Quo'!$D42=1,\"\",((1-AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":28.424288556253046},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!43:43)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!43:43)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":33.496231195226052},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B44,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC41:$BZ41))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":30.665969770109385},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":28.688426522206175},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41))","v":31.145192169373018},{"$f":"IF('Status Quo'!$D42=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC41:$BZ41)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G42*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I42*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":28.39820599877131},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D42=1,\"\",AVERAGE(VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B44,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!43:43)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!43:43)+SUM('PLVS Revenues'!$BD47:$CA47)+($H44+$I44)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G42*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I42*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC41:$BZ41)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B44,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},-4.0634113888370911E-2,-5.8614894115986735E-2,1.4729645239741296E-2,-6.6500496660752265E-2,4.6213276218241877E-4,-6.405423995514585E-2,1.6096527083604689E-2,-7.2671610765264835E-2,8,8,31,7,7,8,31,7,129]
[{"$f":"IF(ISERROR(J56-'Status Quo'!U54),\"\",J56-'Status Quo'!U54)","v":-1.1704414209567915E-2},10142,"East End Mutual Electric",{"$f":"IF(StagingTRM!C58=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":29215.397499999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B56,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":23570.363999999998},{"$f":"SUM(StagingTRM!S58:BN58)","v":11291.750633347523},{"$f":"VLOOKUP($B56,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B56,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":11289.168000000001},11290.067000000003,0,{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!55:55)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!55:55)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":33.922170109459536},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!55:55)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!55:55)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":37.017783137588886},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!55:55)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!55:55)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":35.608407894323484},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!55:55)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!55:55)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":38.032251778871306},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!55:55)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!55:55)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.321001652833544},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":33.658503869698933},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B56,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B56,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC53:$BZ53))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":34.502006276739763},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":35.344741654562895},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":37.76858553911071},{"$f":"IF('Status Quo'!$D54=1,\"\",((1-AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.057335413072948},{"$f":"IF('Status Quo'!$D54=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!55:55)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!55:55)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":37.364855285723102},{"$f":"IF('Status Quo'!$D54=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B56,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B56,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC53:$BZ53))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":37.963233494540994},{"$f":"IF('Status Quo'!$D54=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":38.832917923255778},{"$f":"IF('Status Quo'!$D54=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53))","v":41.33427165717864},{"$f":"IF('Status Quo'!$D54=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC53:$BZ53)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G54*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I54*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":42.222335142777858},{"$f":"IF('Status Quo'!$D54=1,\"\",AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":200666.17034646834},{"$f":"IF('Status Quo'!$D54=1,\"\",AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":208459.24711361353},{"$f":"IF('Status Quo'!$D54=1,\"\",AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":203816.91247985867},{"$f":"IF('Status Quo'!$D54=1,\"\",AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":208345.87459917297},{"$f":"IF('Status Quo'!$D54=1,\"\",AVERAGE(VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B56,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!55:55)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!55:55)+SUM('PLVS Revenues'!$BD59:$CA59)+($H56+$I56)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G54*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I54*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC53:$BZ53)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B56,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":209953.80626884423},9.1256338204203133E-2,4.9709018598244809E-2,0.12116210891430063,0.15915348357587802,2.5060603118494323E-2,5.0098417665616977E-2,0.12211124075279763,0.16040022349996114,80,95,123,129,31,95,123,129,21]
[{"$f":"IF(ISERROR(J63-'Status Quo'!U61),\"\",J63-'Status Quo'!U61)","v":-1.3470209574066416E-2},10173,"Fall River Elec Coop",{"$f":"IF(StagingTRM!C65=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":290616.42249999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B63,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":290616.36000000004},{"$f":"SUM(StagingTRM!S65:BN65)","v":1.4212755049811676E-3},{"$f":"VLOOKUP($B63,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B63,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":128291.592},0.12499999988358468,0,{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!62:62)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!62:62)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":32.896316046150581},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!62:62)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!62:62)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":35.807190415501019},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!62:62)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!62:62)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":34.329072786223428},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!62:62)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!62:62)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":33.635419286795951},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!62:62)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!62:62)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.18195523854051},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":32.669946974417805},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B63,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B63,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC60:$BZ60))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":33.574625550084185},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":34.102703714490659},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":33.409050215063168},{"$f":"IF('Status Quo'!$D61=1,\"\",((1-AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":35.955586166807727},{"$f":"IF('Status Quo'!$D61=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!62:62)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!62:62)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":37.898902538201071},{"$f":"IF('Status Quo'!$D61=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B63,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B63,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC60:$BZ60))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":38.640590425002586},{"$f":"IF('Status Quo'!$D61=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":39.218009988716972},{"$f":"IF('Status Quo'!$D61=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60))","v":38.45954442811469},{"$f":"IF('Status Quo'!$D61=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC60:$BZ60)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G61*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I61*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.967589220138791},{"$f":"IF('Status Quo'!$D61=1,\"\",AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2895373.9391836361},{"$f":"IF('Status Quo'!$D61=1,\"\",AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3121762.5896846517},{"$f":"IF('Status Quo'!$D61=1,\"\",AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2973184.0188149069},{"$f":"IF('Status Quo'!$D61=1,\"\",AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2935513.1201079721},{"$f":"IF('Status Quo'!$D61=1,\"\",AVERAGE(VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B63,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!62:62)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!62:62)+SUM('PLVS Revenues'!$BD66:$CA66)+($H63+$I63)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G61*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I61*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC60:$BZ60)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B63,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3010413.5579877747},8.8486332793822328E-2,4.3553713980094846E-2,2.2467659892629766E-2,9.9878636494751344E-2,2.7691461402578624E-2,4.3855496343314357E-2,2.2623337626599696E-2,0.10057069253778531,77,82,44,99,35,80,44,98,89]
[{"$f":"IF(ISERROR(J72-'Status Quo'!U70),\"\",J72-'Status Quo'!U70)","v":-1.3445582825450941E-2},10197,"Harney Elec Coop",{"$f":"IF(StagingTRM!C74=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":199586.77700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B72,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":199589.31599999999},{"$f":"SUM(StagingTRM!S74:BN74)","v":-8.8950491525465623},{"$f":"VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B72,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":98269.776000000013},{"$f":"IF(D72=\"\",\"\",IF(D72>E72,(D72-E72)*2,0))","v":0},{"$f":"IF(F72<0,MIN(F72,G72),0)","v":-8.8950491525465623},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!71:71)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!71:71)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":25.465177687300848},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!71:71)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!71:71)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":26.577833269993626},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!71:71)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!71:71)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":25.919305375981565},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!71:71)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!71:71)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":13.155165050408646},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!71:71)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!71:71)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":26.978176672116945},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":25.169620237089703},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B72,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B72,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC69:$BZ69))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":26.142181062889524},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":25.62374792577042},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":12.859607600197506},{"$f":"IF('Status Quo'!$D70=1,\"\",((1-AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":26.682619221905803},{"$f":"IF('Status Quo'!$D70=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!71:71)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!71:71)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":34.243476905914974},{"$f":"IF('Status Quo'!$D70=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B72,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B72,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC69:$BZ69))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":34.985181479750828},{"$f":"IF('Status Quo'!$D70=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":34.417201698712141},{"$f":"IF('Status Quo'!$D70=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69))","v":20.433192752925081},{"$f":"IF('Status Quo'!$D70=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC69:$BZ69)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G69*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I70*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":34.254264129993153},{"$f":"IF('Status Quo'!$D70=1,\"\",AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3492789.6736104176},{"$f":"IF('Status Quo'!$D70=1,\"\",AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3583125.3505275995},{"$f":"IF('Status Quo'!$D70=1,\"\",AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3510114.1944798548},{"$f":"IF('Status Quo'!$D70=1,\"\",AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3023174.9019358996},{"$f":"IF('Status Quo'!$D70=1,\"\",AVERAGE(VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B72,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!71:71)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!71:71)+SUM('PLVS Revenues'!$BD75:$CA75)+($H72+$I72)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G69*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I70*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC69:$BZ69)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B72,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":3504440.5207323302},4.3693218887203941E-2,1.7833281756647043E-2,-0.48340572322144226,5.9414428730674422E-2,3.8640266187515419E-2,1.8042691324024009E-2,-0.48908217608910459,6.0112110177433668E-2,{"$f":"IF(AD72=\"\",\"\",RANK(AD72,AD$6:AD$141,1))","v":28},{"$f":"IF(AE72=\"\",\"\",RANK(AE72,AE$6:AE$141,1))","v":50},{"$f":"IF(AF72=\"\",\"\",RANK(AF72,AF$6:AF$141,1))","v":1},{"$f":"IF(AG72=\"\",\"\",RANK(AG72,AG$6:AG$141,1))","v":52},{"$f":"IF(AH72=\"\",\"\",RANK(AH72,AH$6:AH$141,1))","v":69},{"$f":"IF(AI72=\"\",\"\",RANK(AI72,AI$6:AI$141,1))","v":50},{"$f":"IF(AJ72=\"\",\"\",RANK(AJ72,AJ$6:AJ$141,1))","v":1},{"$f":"IF(AK72=\"\",\"\",RANK(AK72,AK$6:AK$141,1))","v":51},71]
[{"$f":"IF(ISERROR(J73-'Status Quo'!U71),\"\",J73-'Status Quo'!U71)","v":-1.4730388911679881E-2},10202,"Hood River Elec Coop",{"$f":"IF(StagingTRM!C75=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":114903.42449999999},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B73,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":114904.428},{"$f":"SUM(StagingTRM!S75:BN75)","v":-2.1882711804018982},{"$f":"VLOOKUP($B73,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B73,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":42955.055999999997},0,-2.1882711804018982,{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!72:72)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!72:72)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":37.169472779282422},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!72:72)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!72:72)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":40.398140374854407},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!72:72)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!72:72)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":38.085434418794208},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!72:72)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!72:72)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":39.3766713700333},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!72:72)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!72:72)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.531592493968361},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":36.725828549314642},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B73,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B73,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC70:$BZ70))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":37.911167888107563},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":37.64179018882642},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":38.933027140065519},{"$f":"IF('Status Quo'!$D71=1,\"\",((1-AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.087948264000573},{"$f":"IF('Status Quo'!$D71=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!72:72)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!72:72)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":37.169472779282422},{"$f":"IF('Status Quo'!$D71=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B73,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B73,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC70:$BZ70))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":37.911167888107563},{"$f":"IF('Status Quo'!$D71=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":37.64179018882642},{"$f":"IF('Status Quo'!$D71=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70))","v":38.933027140065519},{"$f":"IF('Status Quo'!$D71=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC70:$BZ70)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G71*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I71*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.074576547116919},{"$f":"IF('Status Quo'!$D71=1,\"\",AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D71=1,\"\",AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D71=1,\"\",AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D71=1,\"\",AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D71=1,\"\",AVERAGE(VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B73,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!72:72)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!72:72)+SUM('PLVS Revenues'!$BD76:$CA76)+($H73+$I73)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G71*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I71*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC70:$BZ70)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B73,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},8.6863421893129025E-2,2.4642847235173192E-2,5.9382025778453584E-2,6.3549992455167154E-2,3.2275360029012656E-2,2.4940530294145568E-2,6.0099354539737596E-2,6.4317669825042306E-2,75,55,76,56,52,55,76,56,53]
[{"$f":"IF(ISERROR(J82-'Status Quo'!U80),\"\",J82-'Status Quo'!U80)","v":0.19462468545792078},10237,"Lewis County PUD #1",{"$f":"IF(StagingTRM!C84=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":402669.17649725213},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B82,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":997657.10400000005},{"$f":"SUM(StagingTRM!S84:BN84)","v":-3.2228058054788562},{"$f":"VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B82,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":56584.943999999989},0,-3.2228058054788562,{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":31.67183301151081},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":30.380724506019167},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":29.809403119485982},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":32.153577832720181},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":30.26110243057099},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":28.973654129389008},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":28.98709102085747},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":27.111224237364183},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":29.455398950598376},{"$f":"IF('Status Quo'!$D80=1,\"\",((1-AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":27.562923548449184},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!81:81)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!81:81)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":33.388617155495083},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B82,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC79:$BZ79))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":30.558347671104098},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":28.580798792073189},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79))","v":31.052040416052545},{"$f":"IF('Status Quo'!$D80=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC79:$BZ79)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G80*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I80*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":28.3019803797878},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1264806.6730590044},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1265393.2428412824},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1183504.7514919839},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1285836.6081115932},{"$f":"IF('Status Quo'!$D80=1,\"\",AVERAGE(VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B82,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!81:81)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!81:81)+SUM('PLVS Revenues'!$BD85:$CA85)+($H82+$I82)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G80*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I80*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC79:$BZ79)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B82,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1171959.135914762},-4.0765196792443378E-2,-5.8803981801367367E-2,1.521051279331658E-2,-4.454211982069696E-2,4.6376240319762247E-4,-6.4280117506327769E-2,1.6626995651222228E-2,-4.8690116015047934E-2,6,6,38,13,9,6,38,13,101]
[{"$f":"IF(ISERROR(J93-'Status Quo'!U91),\"\",J93-'Status Quo'!U91)","v":-1.37028819308469E-2},10278,"Northern Lights",{"$f":"IF(StagingTRM!C95=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":315160.83300000004},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B93,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":315160.41599999997},{"$f":"SUM(StagingTRM!S95:BN95)","v":4.2391572612023083},{"$f":"VLOOKUP($B93,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B93,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":68291.903999999995},0.83400000014808029,0,{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!92:92)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!92:92)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":34.98813764184321},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!92:92)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!92:92)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":37.516029108170358},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!92:92)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!92:92)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":35.476974276275868},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!92:92)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!92:92)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":37.79479889767903},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!92:92)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!92:92)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":37.696053238829037},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":34.508854886753099},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B93,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B93,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC90:$BZ90))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":35.676391261022317},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":34.997691521185757},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":37.315516142588919},{"$f":"IF('Status Quo'!$D91=1,\"\",((1-AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":37.216770483738941},{"$f":"IF('Status Quo'!$D91=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!92:92)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!92:92)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":37.704486242760098},{"$f":"IF('Status Quo'!$D91=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B93,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B93,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC90:$BZ90))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":38.446173307716464},{"$f":"IF('Status Quo'!$D91=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":37.714781849686176},{"$f":"IF('Status Quo'!$D91=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90))","v":40.212553735844281},{"$f":"IF('Status Quo'!$D91=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC90:$BZ90)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G91*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I91*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.039910913086665},{"$f":"IF('Status Quo'!$D91=1,\"\",AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1688719.2786086439},{"$f":"IF('Status Quo'!$D91=1,\"\",AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1874874.3634665511},{"$f":"IF('Status Quo'!$D91=1,\"\",AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1712640.9025328699},{"$f":"IF('Status Quo'!$D91=1,\"\",AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1826065.5622453494},{"$f":"IF('Status Quo'!$D91=1,\"\",AVERAGE(VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B93,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!92:92)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!92:92)+SUM('PLVS Revenues'!$BD96:$CA96)+($H93+$I93)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G91*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I91*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC90:$BZ90)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B93,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1772815.4580734489},7.2249957748650728E-2,1.3971496266438777E-2,8.0217509276037088E-2,7.73952482039902E-2,3.3832950357254539E-2,1.416554203368562E-2,8.1331625318961598E-2,7.847016674045966E-2,58,47,94,74,57,47,94,74,92]
[{"$f":"IF(ISERROR(J101-'Status Quo'!U99),\"\",J101-'Status Quo'!U99)","v":-1.475486764018541E-2},10304,"Parkland L & W",{"$f":"IF(StagingTRM!C103=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":117803.73749999996},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B101,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":123404.496},{"$f":"SUM(StagingTRM!S103:BN103)","v":-0.63011509655325426},{"$f":"VLOOKUP($B101,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B101,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.63011509655325426,{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!100:100)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!100:100)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":35.822478094104234},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!100:100)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!100:100)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":38.147696381326213},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!100:100)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!100:100)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":36.476123285853959},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!100:100)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!100:100)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":37.909223405562663},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!100:100)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!100:100)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":37.281247963629937},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":35.000769882231687},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B101,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B101,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC98:$BZ98))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":36.564168124004112},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":35.654415073981404},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":37.087515193690116},{"$f":"IF('Status Quo'!$D99=1,\"\",((1-AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.459539751757383},{"$f":"IF('Status Quo'!$D99=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!100:100)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!100:100)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":35.822478094104234},{"$f":"IF('Status Quo'!$D99=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B101,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B101,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC98:$BZ98))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":36.564168124004112},{"$f":"IF('Status Quo'!$D99=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":35.654415073981404},{"$f":"IF('Status Quo'!$D99=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98))","v":37.087515193690116},{"$f":"IF('Status Quo'!$D99=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC98:$BZ98)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G99*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I99*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.440041833526344},{"$f":"IF('Status Quo'!$D99=1,\"\",AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D99=1,\"\",AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D99=1,\"\",AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D99=1,\"\",AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D99=1,\"\",AVERAGE(VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B101,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!100:100)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!100:100)+SUM('PLVS Revenues'!$BD104:$CA104)+($H101+$I101)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G99*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I99*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC98:$BZ98)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B101,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},6.490947614270913E-2,1.8246788790898957E-2,5.825239967979412E-2,4.0722193079260803E-2,4.4667538657945129E-2,1.867516611631859E-2,5.9619983174078003E-2,4.1678222348653191E-2,50,51,75,36,114,51,75,36,54]
[{"$f":"IF(ISERROR(J110-'Status Quo'!U108),\"\",J110-'Status Quo'!U108)","v":-1.4604988459829826E-2},10349,"Seattle City Light",{"$f":"IF(StagingTRM!C112=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":4035803.4480000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B110,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":4595747.2919999994},{"$f":"SUM(StagingTRM!S112:BN112)","v":-0.27029191936890129},{"$f":"VLOOKUP($B110,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B110,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-0.27029191936890129,{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!109:109)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!109:109)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":37.440679122159018},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!109:109)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!109:109)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":37.176370990075881},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!109:109)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!109:109)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":35.477303277871357},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!109:109)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!109:109)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":38.886023443354304},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!109:109)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!109:109)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.309960931663234},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":34.596255681894341},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B110,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B110,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC107:$BZ107))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":35.707200884788271},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":32.63287983760668},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":36.041600003089641},{"$f":"IF('Status Quo'!$D108=1,\"\",((1-AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":33.465537491398557},{"$f":"IF('Status Quo'!$D108=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!109:109)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!109:109)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":37.440679122159018},{"$f":"IF('Status Quo'!$D108=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B110,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B110,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC107:$BZ107))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":35.707200884788271},{"$f":"IF('Status Quo'!$D108=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":32.63287983760668},{"$f":"IF('Status Quo'!$D108=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107))","v":36.041600003089641},{"$f":"IF('Status Quo'!$D108=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC107:$BZ107)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G108*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I108*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":33.452591092812973},{"$f":"IF('Status Quo'!$D108=1,\"\",AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D108=1,\"\",AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D108=1,\"\",AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D108=1,\"\",AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D108=1,\"\",AVERAGE(VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B110,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!109:109)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!109:109)+SUM('PLVS Revenues'!$BD113:$CA113)+($H110+$I110)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G108*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I108*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC107:$BZ107)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B110,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},-7.0593840250805723E-3,-5.2439642931734379E-2,3.8603581854899323E-2,-3.0200258569203577E-2,3.2111717901175472E-2,-5.6751108048816321E-2,4.1777478305310041E-2,-3.2683253381305545E-2,18,13,54,17,51,13,58,16,135]
[{"$f":"IF(ISERROR(J119-'Status Quo'!U117),\"\",J119-'Status Quo'!U117)","v":-1.5169183794988328E-2},10378,"Coulee Dam, City of",{"$f":"IF(StagingTRM!C121=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":17884.327500000007},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B119,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":17728.212},{"$f":"SUM(StagingTRM!S121:BN121)","v":315.23598501767719},{"$f":"VLOOKUP($B119,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B119,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":315.69600000000003},312.23100000001432,0,{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!118:118)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!118:118)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":38.745822640326331},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!118:118)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!118:118)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":42.569840856007787},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!118:118)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!118:118)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":40.942783524786073},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!118:118)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!118:118)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":39.82934965830993},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!118:118)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!118:118)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":41.830221356648067},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":37.948951516817516},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B119,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B119,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC116:$BZ116))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":39.481036358752824},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":40.145912401277258},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":39.032478534801108},{"$f":"IF('Status Quo'!$D117=1,\"\",((1-AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":41.033350233139259},{"$f":"IF('Status Quo'!$D117=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!118:118)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!118:118)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":38.745822640326331},{"$f":"IF('Status Quo'!$D117=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B119,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B119,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC116:$BZ116))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":39.481036358752824},{"$f":"IF('Status Quo'!$D117=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":40.145912401277258},{"$f":"IF('Status Quo'!$D117=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116))","v":39.032478534801108},{"$f":"IF('Status Quo'!$D117=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC116:$BZ116)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G117*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I117*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":41.017158722204634},{"$f":"IF('Status Quo'!$D117=1,\"\",AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D117=1,\"\",AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D117=1,\"\",AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D117=1,\"\",AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D117=1,\"\",AVERAGE(VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B119,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!118:118)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!118:118)+SUM('PLVS Revenues'!$BD122:$CA122)+($H119+$I119)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G117*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I117*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC116:$BZ116)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B119,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},9.8694980648093122E-2,5.6701877383115953E-2,2.7965002267260491E-2,7.9605967976313391E-2,4.0372257485331242E-2,5.7892531852589739E-2,2.8552225415329698E-2,8.1277574031389424E-2,95,104,48,78,75,104,48,77,12]
[{"$f":"IF(ISERROR(J128-'Status Quo'!U126),\"\",J128-'Status Quo'!U126)","v":-1.338346557735548E-2},10436,"Vigilante Elec Coop",{"$f":"IF(StagingTRM!C130=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":167998.81550000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B128,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":168001.34400000001},{"$f":"SUM(StagingTRM!S130:BN130)","v":-10.567738638803348},{"$f":"VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B128,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":102997.82400000001},0,-10.567738638803348,{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!127:127)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!127:127)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":29.513429725214021},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!127:127)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!127:127)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":31.437647739863909},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!127:127)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!127:127)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":30.405512450032106},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!127:127)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!127:127)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":31.770919476026393},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!127:127)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!127:127)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":31.89924225293608},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":29.330142387595121},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B128,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B128,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC125:$BZ125))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":30.187305412907854},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":30.222225112413199},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":31.5876321384075},{"$f":"IF('Status Quo'!$D126=1,\"\",((1-AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":31.715954915317173},{"$f":"IF('Status Quo'!$D126=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!127:127)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!127:127)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":35.430322397900973},{"$f":"IF('Status Quo'!$D126=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B128,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B128,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC125:$BZ125))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":36.172033771652501},{"$f":"IF('Status Quo'!$D126=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":36.210468662188084},{"$f":"IF('Status Quo'!$D126=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125))","v":37.713324366102924},{"$f":"IF('Status Quo'!$D126=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC125:$BZ125)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G126*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I126*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.473982951220385},{"$f":"IF('Status Quo'!$D126=1,\"\",AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":1981862.5572647834},{"$f":"IF('Status Quo'!$D126=1,\"\",AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2089208.3261077721},{"$f":"IF('Status Quo'!$D126=1,\"\",AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2012035.6465753913},{"$f":"IF('Status Quo'!$D126=1,\"\",AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2058218.0767407762},{"$f":"IF('Status Quo'!$D126=1,\"\",AVERAGE(VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B128,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!127:127)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!127:127)+SUM('PLVS Revenues'!$BD131:$CA131)+($H128+$I128)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G126*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I126*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC125:$BZ125)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B128,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":2020133.3835830856},6.5198048229751601E-2,3.022633198255361E-2,7.6490254498742485E-2,8.0838199759745419E-2,2.9224645894500034E-2,3.0415219709106319E-2,7.6968250647400913E-2,8.1343366704251213E-2,51,60,92,79,37,59,91,79,67]
[{"$f":"IF(ISERROR(J130-'Status Quo'!U128),\"\",J130-'Status Quo'!U128)","v":-1.449684429681497E-2},10442,"Wasco Elec Coop",{"$f":"IF(StagingTRM!C132=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":110608.91700000003},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B130,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":117509.71200000001},{"$f":"SUM(StagingTRM!S132:BN132)","v":-9.1639793417948567},{"$f":"VLOOKUP($B130,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B130,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":0},0,-9.1639793417948567,{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!129:129)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!129:129)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":33.775969959353198},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!129:129)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!129:129)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":37.429464290627699},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!129:129)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!129:129)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":36.204421451494419},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!129:129)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!129:129)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":35.508498219956657},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!129:129)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!129:129)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":37.579235074851738},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":33.01167881452529},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B130,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B130,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC127:$BZ127))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":34.465768416233296},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":35.440130306666511},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":34.744207075128756},{"$f":"IF('Status Quo'!$D128=1,\"\",((1-AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":36.81494393002383},{"$f":"IF('Status Quo'!$D128=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!129:129)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!129:129)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":37.413014319832286},{"$f":"IF('Status Quo'!$D128=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B130,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B130,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC127:$BZ127))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":38.154733090671108},{"$f":"IF('Status Quo'!$D128=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":39.202434048126179},{"$f":"IF('Status Quo'!$D128=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127))","v":38.454129498085578},{"$f":"IF('Status Quo'!$D128=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC127:$BZ127)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G128*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I128*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.648417293856959},{"$f":"IF('Status Quo'!$D128=1,\"\",AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":791853.01299323468},{"$f":"IF('Status Quo'!$D128=1,\"\",AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":873983.65457109595},{"$f":"IF('Status Quo'!$D128=1,\"\",AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":832288.68453580304},{"$f":"IF('Status Quo'!$D128=1,\"\",AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":820701.00271454011},{"$f":"IF('Status Quo'!$D128=1,\"\",AVERAGE(VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B130,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!129:129)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!129:129)+SUM('PLVS Revenues'!$BD133:$CA133)+($H130+$I130)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G128*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I128*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC127:$BZ127)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B130,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":839194.8458692627},0.10816845040042382,7.1898793582054851E-2,5.1294700424249093E-2,0.11260269120547772,4.4047732618439257E-2,7.3563404811532673E-2,5.2482282719930801E-2,0.11520968493807973,109,117,66,108,105,119,67,108,52]
[{"$f":"IF(ISERROR(J139-'Status Quo'!U137),\"\",J139-'Status Quo'!U137)","v":-1.4486829824242875E-2},11680,"Weiser, City of",{"$f":"IF(StagingTRM!C141=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":57371.138000000006},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B139,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":55517.987999999998},{"$f":"SUM(StagingTRM!S141:BN141)","v":3710.2472078848014},{"$f":"VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B139,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":3710.424},3706.3000000000175,0,{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.984186513094812},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":39.548087929160054},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":37.329530902305493},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":40.392522927297577},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":39.150846969577159},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.2543638684173},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.701917230842241},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.59970825762796},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":39.662700282620065},{"$f":"IF('Status Quo'!$D137=1,\"\",((1-AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.421024324899633},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!138:138)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!138:138)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":35.984186513094812},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B139,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC136:$BZ136))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.701917230842241},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":36.59970825762796},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136))","v":39.662700282620065},{"$f":"IF('Status Quo'!$D137=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC136:$BZ136)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G137*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I137*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.418191499865912},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D137=1,\"\",AVERAGE(VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B139,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!138:138)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!138:138)+SUM('PLVS Revenues'!$BD142:$CA142)+($H139+$I139)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G137*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I137*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC136:$BZ136)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B139,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},9.9040766553617154E-2,3.7387100267532891E-2,0.12250760240469938,8.8001446283355184E-2,4.1060260449678247E-2,3.8161074022835764E-2,0.12504370893363312,8.982321928432789E-2,96,70,124,91,80,70,124,90,34]
[{"$f":"IF(ISERROR(J140-'Status Quo'!U138),\"\",J140-'Status Quo'!U138)","v":-1.4476754853156137E-2},12026,"Jefferson County PUD #1",{"$f":"IF(StagingTRM!C142=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":403014.79849999998},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B140,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":396257.55600000004},{"$f":"SUM(StagingTRM!S142:BN142)","v":13513.707561279514},{"$f":"VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B140,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":13513.608},13514.48499999987,0,{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":35.74028584824643},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":39.10436805415118},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":37.368028737538872},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.852437104153353},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":38.481492902643097},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":34.966276937248679},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.469538207312901},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.594019826541114},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.078428193155588},{"$f":"IF('Status Quo'!$D138=1,\"\",((1-AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":37.707483991645333},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!139:139)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!139:139)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":35.74028584824643},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B140,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC137:$BZ137))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.469538207312901},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.594019826541114},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137))","v":36.078428193155588},{"$f":"IF('Status Quo'!$D138=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC137:$BZ137)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G138*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I138*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":37.705529651050455},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},{"$f":"IF('Status Quo'!$D138=1,\"\",AVERAGE(VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B140,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!139:139)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!139:139)+SUM('PLVS Revenues'!$BD143:$CA143)+($H140+$I140)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G138*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I138*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC137:$BZ137)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B140,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":0},9.4125777846004746E-2,4.5543644955830867E-2,3.1117581449379761E-2,7.6697961119725155E-2,4.2991745239620752E-2,4.6551793095204887E-2,3.1806396142855076E-2,7.8395737107387481E-2,86,89,50,73,90,89,50,73,103]
[{"$f":"IF(ISERROR(J141-'Status Quo'!U139),\"\",J141-'Status Quo'!U139)","v":""},10298,"PNGC Aggregate",{"$f":"IF(StagingTRM!C143=1,\"\",(1/2)*SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"(1/2)*(VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE))*VLOOKUP($B141,StagingTRM!$A:$EQ,MATCH(StagingTRM!$EI$4,StagingTRM!$A$4:$FC$4,0),FALSE)","v":5283165.0720000006},{"$f":"SUM(StagingTRM!S143:BN143)","v":0},{"$f":"VLOOKUP($B141,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr,Init!$N:$P,3,FALSE)+VLOOKUP($B141,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B:$ZZ\"),MATCH(\"Above RHWM \"&StartYr+1,INDIRECT(\"TRMbd\"&ModelMode&\"_TOCA!$B$3:$ZZ$3\"),0),FALSE)*VLOOKUP(StartYr+1,Init!$N:$P,3,FALSE)","v":1234895.6640000001},"",0,{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!140:140)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!140:140)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,K$4,'Demand Revenues'!140:140)+SUMIF('Energy Revenues'!$2:$2,K$4,'Energy Revenues'!140:140)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(K$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,L$4,'Demand Revenues'!140:140)+SUMIF('Energy Revenues'!$2:$2,L$4,'Energy Revenues'!140:140)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(L$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,M$4,'Demand Revenues'!140:140)+SUMIF('Energy Revenues'!$2:$2,M$4,'Energy Revenues'!140:140)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(M$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,N$4,'Demand Revenues'!140:140)+SUMIF('Energy Revenues'!$2:$2,N$4,'Energy Revenues'!140:140)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(N$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(O$4,LEN(O$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,O$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(O$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(P$4,LEN(P$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,P$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(P$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B141,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B141,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC138:$BZ138))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Q$4,LEN(Q$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,Q$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Q$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(R$4,LEN(R$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,R$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(R$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",((1-AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE)))*(SUMIF('Demand Revenues'!$2:$2,LEFT(S$4,LEN(S$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,S$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(S$4,'Energy Rates'!$C$34:$C$45,0),1))-IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138)+SUM((((Init!$B$23*'Status Quo'!$Q$1*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",(SUMIF('Demand Revenues'!$2:$2,J$4,'Demand Revenues'!140:140)+SUMIF('Energy Revenues'!$2:$2,J$4,'Energy Revenues'!140:140)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(J$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(U$4,LEN(U$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,U$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(U$4,'Energy Rates'!$C$34:$C$45,0),1)-(IF(AND(RICM_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B141,RIC_m!$B:$I,MATCH(RIC_m!$G$4,RIC_m!$B$4:$I$4,0),FALSE),0)+IF(AND(RICC_Toggle=\"Yes\",ModelMode=\"Forecast\"),VLOOKUP($B141,RIC_c!$B:$G,MATCH(RIC_c!$E$3,RIC_c!$B$3:$G$3,0),FALSE),0))*SUM('Customer Tier 1 Energy'!$BC138:$BZ138))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(V$4,LEN(V$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,V$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(V$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(W$4,LEN(W$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,W$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(W$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",(SUMIF('Demand Revenues'!$2:$2,LEFT(X$4,LEN(X$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,X$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(X$4,'Energy Rates'!$C$34:$C$45,0),1))/SUM('Customer Tier 1 Energy'!$BC138:$BZ138)+SUM((((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G139*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I139*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138)))))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Y$4,LEN(Y$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,Y$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Y$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(Z$4,LEN(Z$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,Z$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(Z$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AA$4,LEN(AA$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,AA$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AA$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AB$4,LEN(AB$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,AB$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AB$4,'Energy Rates'!$C$34:$C$45,0),1))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},{"$f":"IF('Status Quo'!$D139=1,\"\",AVERAGE(VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$L$7,StagingTRM!$A$7:$Q$7,0),FALSE),VLOOKUP($B141,StagingTRM!$A:$Q,MATCH(StagingTRM!$M$7,StagingTRM!$A$7:$Q$7,0),FALSE))*(SUMIF('Demand Revenues'!$2:$2,LEFT(AC$4,LEN(AC$4)-5),'Demand Revenues'!140:140)+SUMIF('Energy Revenues PLVS'!$2:$2,AC$4,'Energy Revenues PLVS'!140:140)+SUM('PLVS Revenues'!$BD144:$CA144)+($H141+$I141)*INDEX('Energy Rates'!$AF$34:$AF$45,MATCH(AC$4,'Energy Rates'!$C$34:$C$45,0),1)+SUM(((Init!$B$23*('Status Quo'!$Q$1-IF(RICC_Toggle=\"Yes\",RIC_c!G139*2,0)-IF(RICM_Toggle=\"Yes\",RIC_m!I139*2,0))*2)/SUM('Customer Tier 1 Energy'!$BC$3:$BZ$138))*SUM('Customer Tier 1 Energy'!$BC138:$BZ138)))+IF(ModelMode=\"Actuals\",'Actuals Rates'!$H$32,'Forecast Rates'!$H$32)*2*VLOOKUP($B141,IRD!$A:$ZZ,MATCH(Init!$B$3,IRD!$1:$1,0),FALSE))","v":""},"","","","","","","","","","","","","","","","",""]

{"sheet":"Chart Data","index":39,"n_rows":266,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AL5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AM5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AN5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AO5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+Y2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+Z2","v":"Alternative 4 with PLVS option of: Demand and PLVS"}]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AP$6:AP$141,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1604972746906453E-2},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Grant Block"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.7925423456380293E-2},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AR$6:AR$141,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.48908217608910459},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AS$6:AS$141,0),1))","v":"Grant Block"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.7063048460184941E-2},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AT$6:AT$141,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4292223218217845E-2},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.14294461099672404},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10262756582247563},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.14544179810672089},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AP$6:AP$141,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.0814165765978595E-2},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.7780307489146902E-2},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AR$6:AR$141,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.44127620146783597},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AS$6:AS$141,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.689841085844186E-2},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AT$6:AT$141,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6354915895176707E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.3829416314980836E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.23242889905265779},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.0635561244826542E-2},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AP$6:AP$141,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.0114031489824292E-4},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4819985121543786E-2},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AR$6:AR$141,0),1))","v":"Grant Block"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.41131576614883902},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AS$6:AS$141,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.3539852980347029E-2},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AT$6:AT$141,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5549640669921237E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.695737791850688E-2},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.1522797693160225},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.11845323123294207},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AP$6:AP$141,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5419117364471113E-4},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4707886701050904E-2},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AR$6:AR$141,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.40043700292724188},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AS$6:AS$141,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.3413926257909254E-2},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AT$6:AT$141,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.3371582345219678E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.0994630297940504E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.16588312626776069},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.9947291368915078E-2},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AP$6:AP$141,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5695424633912616E-4},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4466774513568387E-2},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AR$6:AR$141,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.36771974894428994},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AS$6:AS$141,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.3139126936783164E-2},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AT$6:AT$141,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5140903769311555E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.5719532257885705E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.27390255649692852},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.1299874980776329E-2},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AP$6:AP$141,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5966599160672202E-4},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4280117506327769E-2},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AR$6:AR$141,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.33318349820363707},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AS$6:AS$141,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.274864547960623E-2},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AT$6:AT$141,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.8757786291005389E-2},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.51847750004643878},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.28402439623216957},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.50319797716306169},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AP$6:AP$141,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6213276218241877E-4},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4122593756894455E-2},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AR$6:AR$141,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.28402439623216957},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AS$6:AS$141,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.2671610765264835E-2},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AT$6:AT$141,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.1748367601919362E-2},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.6213406988149467E-2},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13509536663381003},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.17973636905341117},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AP$6:AP$141,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6262591503608264E-4},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.405423995514585E-2},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AR$6:AR$141,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.1098342019108921},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AS$6:AS$141,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.2284195829229139E-2},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AT$6:AT$141,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.2951470336479065E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.3054010447896611E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.0270411553923703E-2},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.16278583624541121},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AP$6:AP$141,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6376240319762247E-4},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3712331466346125E-2},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AR$6:AR$141,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-0.10419042018264676},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AS$6:AS$141,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.1422269262361671E-2},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AT$6:AT$141,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.6355016035187164E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.779169343011976E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.5213956704518057E-2},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.8244545519676909E-3},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AP$6:AP$141,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6510907936463672E-4},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.333646808618934E-2},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AR$6:AR$141,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-8.7449876403538698E-2},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AS$6:AS$141,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.308405796130552E-2},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AT$6:AT$141,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.5210080637328447E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.8273206156370225E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.0251088163314508E-2},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10192539689568116},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AP$6:AP$141,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.668486338617642E-4},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.3332341504198378E-2},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AR$6:AR$141,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.6022508891052779E-2},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AS$6:AS$141,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.7773484657472236E-2},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AT$6:AT$141,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.3430494561050449E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.6368573135088481E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.6532810835567602E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4101701401921531E-2},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AP$6:AP$141,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6765739145119845E-4},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.2953490431513645E-2},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AR$6:AR$141,0),1))","v":"Lost River Elec Coop"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.8190112918469315E-2},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AS$6:AS$141,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.2252206991293931E-2},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AT$6:AT$141,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.0372257485331242E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.7892531852589739E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.8552225415329698E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.1277574031389424E-2},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AP$6:AP$141,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.8901525868458252E-4},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.6751108048816321E-2},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AR$6:AR$141,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.7005699666927789E-2},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AS$6:AS$141,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.8690116015047934E-2},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AT$6:AT$141,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4572392490574098E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.8566299952371696E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.6170974566477804E-3},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6090922257110173E-2},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A24=\"\",\"\",IF(A24+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A24+1))","v":23},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AP$6:AP$141,0),1))","v":"Kootenai Electric Coop"},{"$f":"IF(AND(VLOOKUP(B25,StagingTRM!$B:$E,4,FALSE)=0,B25<>CustomerDashboard!$B$3),VLOOKUP(B25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.865745506464574E-2},{"$f":"IF(AND(VLOOKUP(B25,StagingTRM!$B:$E,4,FALSE)=1,B25<>CustomerDashboard!$B$3),VLOOKUP(B25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B25=CustomerDashboard!$B$3,VLOOKUP(B25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(F25,StagingTRM!$B:$E,4,FALSE)=0,F25<>CustomerDashboard!$B$3),VLOOKUP(F25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.628886350120649E-2},{"$f":"IF(AND(VLOOKUP(F25,StagingTRM!$B:$E,4,FALSE)=1,F25<>CustomerDashboard!$B$3),VLOOKUP(F25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F25=CustomerDashboard!$B$3,VLOOKUP(F25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AR$6:AR$141,0),1))","v":"Soda Springs, City of"},{"$f":"IF(AND(VLOOKUP(J25,StagingTRM!$B:$E,4,FALSE)=0,J25<>CustomerDashboard!$B$3),VLOOKUP(J25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.1716949843445577E-3},{"$f":"IF(AND(VLOOKUP(J25,StagingTRM!$B:$E,4,FALSE)=1,J25<>CustomerDashboard!$B$3),VLOOKUP(J25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J25=CustomerDashboard!$B$3,VLOOKUP(J25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AS$6:AS$141,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(N25,StagingTRM!$B:$E,4,FALSE)=0,N25<>CustomerDashboard!$B$3),VLOOKUP(N25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.3732318907308843E-2},{"$f":"IF(AND(VLOOKUP(N25,StagingTRM!$B:$E,4,FALSE)=1,N25<>CustomerDashboard!$B$3),VLOOKUP(N25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N25=CustomerDashboard!$B$3,VLOOKUP(N25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A25,'Effective Rates'!AT$6:AT$141,0),1)","v":"Sumas, Town of"},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.0448167737207212E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.174342761279543E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4266751236558141E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=0,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.5548248093672045E-2},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R25,StagingTRM!$B:$E,4,FALSE)=1,$R25<>CustomerDashboard!$B$3),VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R25=CustomerDashboard!$B$3,VLOOKUP($R25,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A35=\"\",\"\",IF(A35+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A35+1))","v":34},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AP$6:AP$141,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=0,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.6355016035187164E-2},{"$f":"IF(AND(VLOOKUP(B36,StagingTRM!$B:$E,4,FALSE)=1,B36<>CustomerDashboard!$B$3),VLOOKUP(B36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B36=CustomerDashboard!$B$3,VLOOKUP(B36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Central Lincoln PUD"},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=0,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.9117790425100768E-3},{"$f":"IF(AND(VLOOKUP(F36,StagingTRM!$B:$E,4,FALSE)=1,F36<>CustomerDashboard!$B$3),VLOOKUP(F36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F36=CustomerDashboard!$B$3,VLOOKUP(F36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AR$6:AR$141,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=0,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J36,StagingTRM!$B:$E,4,FALSE)=1,J36<>CustomerDashboard!$B$3),VLOOKUP(J36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.6308559578717879E-2},{"$f":"IF(J36=CustomerDashboard!$B$3,VLOOKUP(J36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AS$6:AS$141,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=0,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5982368622856663E-2},{"$f":"IF(AND(VLOOKUP(N36,StagingTRM!$B:$E,4,FALSE)=1,N36<>CustomerDashboard!$B$3),VLOOKUP(N36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N36=CustomerDashboard!$B$3,VLOOKUP(N36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A36,'Effective Rates'!AT$6:AT$141,0),1)","v":"Weiser, City of"},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.1060260449678247E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.8161074022835764E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.12504370893363312},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=0,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.982321928432789E-2},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R36,StagingTRM!$B:$E,4,FALSE)=1,$R36<>CustomerDashboard!$B$3),VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R36=CustomerDashboard!$B$3,VLOOKUP($R36,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A59=\"\",\"\",IF(A59+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A59+1))","v":58},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AP$6:AP$141,0),1))","v":"Idaho County L & P"},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=0,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.49122097276406E-2},{"$f":"IF(AND(VLOOKUP(B60,StagingTRM!$B:$E,4,FALSE)=1,B60<>CustomerDashboard!$B$3),VLOOKUP(B60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B60=CustomerDashboard!$B$3,VLOOKUP(B60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Kootenai Electric Coop"},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=0,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":2.9275939674436778E-2},{"$f":"IF(AND(VLOOKUP(F60,StagingTRM!$B:$E,4,FALSE)=1,F60<>CustomerDashboard!$B$3),VLOOKUP(F60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F60=CustomerDashboard!$B$3,VLOOKUP(F60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AR$6:AR$141,0),1))","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=0,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J60,StagingTRM!$B:$E,4,FALSE)=1,J60<>CustomerDashboard!$B$3),VLOOKUP(J60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.1777478305310041E-2},{"$f":"IF(J60=CustomerDashboard!$B$3,VLOOKUP(J60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AS$6:AS$141,0),1))","v":"Vera Irrigation District"},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=0,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":6.5623950122416494E-2},{"$f":"IF(AND(VLOOKUP(N60,StagingTRM!$B:$E,4,FALSE)=1,N60<>CustomerDashboard!$B$3),VLOOKUP(N60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N60=CustomerDashboard!$B$3,VLOOKUP(N60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A60,'Effective Rates'!AT$6:AT$141,0),1)","v":"Cheney, City of"},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.5492016236268319E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.5782475214374705E-4},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.7532549641823561E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=0,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.0098845103613159E-2},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R60,StagingTRM!$B:$E,4,FALSE)=1,$R60<>CustomerDashboard!$B$3),VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R60=CustomerDashboard!$B$3,VLOOKUP($R60,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A69=\"\",\"\",IF(A69+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A69+1))","v":68},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AP$6:AP$141,0),1))","v":"Lincoln Elec Coop (MT)"},{"$f":"IF(AND(VLOOKUP(B70,StagingTRM!$B:$E,4,FALSE)=0,B70<>CustomerDashboard!$B$3),VLOOKUP(B70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.8579094403409404E-2},{"$f":"IF(AND(VLOOKUP(B70,StagingTRM!$B:$E,4,FALSE)=1,B70<>CustomerDashboard!$B$3),VLOOKUP(B70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B70=CustomerDashboard!$B$3,VLOOKUP(B70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Salem Elec Coop"},{"$f":"IF(AND(VLOOKUP(F70,StagingTRM!$B:$E,4,FALSE)=0,F70<>CustomerDashboard!$B$3),VLOOKUP(F70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.3920079935354605E-2},{"$f":"IF(AND(VLOOKUP(F70,StagingTRM!$B:$E,4,FALSE)=1,F70<>CustomerDashboard!$B$3),VLOOKUP(F70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F70=CustomerDashboard!$B$3,VLOOKUP(F70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AR$6:AR$141,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(J70,StagingTRM!$B:$E,4,FALSE)=0,J70<>CustomerDashboard!$B$3),VLOOKUP(J70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.290718794596122E-2},{"$f":"IF(AND(VLOOKUP(J70,StagingTRM!$B:$E,4,FALSE)=1,J70<>CustomerDashboard!$B$3),VLOOKUP(J70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J70=CustomerDashboard!$B$3,VLOOKUP(J70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AS$6:AS$141,0),1))","v":"United Electric Coop"},{"$f":"IF(AND(VLOOKUP(N70,StagingTRM!$B:$E,4,FALSE)=0,N70<>CustomerDashboard!$B$3),VLOOKUP(N70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.6345685495134832E-2},{"$f":"IF(AND(VLOOKUP(N70,StagingTRM!$B:$E,4,FALSE)=1,N70<>CustomerDashboard!$B$3),VLOOKUP(N70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N70=CustomerDashboard!$B$3,VLOOKUP(N70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A70,'Effective Rates'!AT$6:AT$141,0),1)","v":"Ashland, City of"},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.4532389626902265E-2},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.7274893994178016E-2},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.13992920971181438},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=0,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.8673336138164582E-2},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R70,StagingTRM!$B:$E,4,FALSE)=1,$R70<>CustomerDashboard!$B$3),VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R70=CustomerDashboard!$B$3,VLOOKUP($R70,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A94=\"\",\"\",IF(A94+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A94+1))","v":93},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AP$6:AP$141,0),1))","v":"Columbia River PUD"},{"$f":"IF(AND(VLOOKUP(B95,StagingTRM!$B:$E,4,FALSE)=0,B95<>CustomerDashboard!$B$3),VLOOKUP(B95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.3096937367817216E-2},{"$f":"IF(AND(VLOOKUP(B95,StagingTRM!$B:$E,4,FALSE)=1,B95<>CustomerDashboard!$B$3),VLOOKUP(B95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B95=CustomerDashboard!$B$3,VLOOKUP(B95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP(F95,StagingTRM!$B:$E,4,FALSE)=0,F95<>CustomerDashboard!$B$3),VLOOKUP(F95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.8566299952371696E-2},{"$f":"IF(AND(VLOOKUP(F95,StagingTRM!$B:$E,4,FALSE)=1,F95<>CustomerDashboard!$B$3),VLOOKUP(F95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F95=CustomerDashboard!$B$3,VLOOKUP(F95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AR$6:AR$141,0),1))","v":"Benton REA"},{"$f":"IF(AND(VLOOKUP(J95,StagingTRM!$B:$E,4,FALSE)=0,J95<>CustomerDashboard!$B$3),VLOOKUP(J95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.1302435495697337E-2},{"$f":"IF(AND(VLOOKUP(J95,StagingTRM!$B:$E,4,FALSE)=1,J95<>CustomerDashboard!$B$3),VLOOKUP(J95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J95=CustomerDashboard!$B$3,VLOOKUP(J95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AS$6:AS$141,0),1))","v":"Sumas, Town of"},{"$f":"IF(AND(VLOOKUP(N95,StagingTRM!$B:$E,4,FALSE)=0,N95<>CustomerDashboard!$B$3),VLOOKUP(N95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":9.5548248093672045E-2},{"$f":"IF(AND(VLOOKUP(N95,StagingTRM!$B:$E,4,FALSE)=1,N95<>CustomerDashboard!$B$3),VLOOKUP(N95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N95=CustomerDashboard!$B$3,VLOOKUP(N95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A95,'Effective Rates'!AT$6:AT$141,0),1)","v":"Klickitat County PUD #1"},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.8077683901885681E-2},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-2.5169642798559622E-3},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-1.6023185450705378E-2},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=0,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":7.3018238624197193E-2},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R95,StagingTRM!$B:$E,4,FALSE)=1,$R95<>CustomerDashboard!$B$3),VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R95=CustomerDashboard!$B$3,VLOOKUP($R95,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A102=\"\",\"\",IF(A102+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A102+1))","v":101},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AP$6:AP$141,0),1))","v":"Mason County PUD #3"},{"$f":"IF(AND(VLOOKUP(B103,StagingTRM!$B:$E,4,FALSE)=0,B103<>CustomerDashboard!$B$3),VLOOKUP(B103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.3695560529723697E-2},{"$f":"IF(AND(VLOOKUP(B103,StagingTRM!$B:$E,4,FALSE)=1,B103<>CustomerDashboard!$B$3),VLOOKUP(B103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B103=CustomerDashboard!$B$3,VLOOKUP(B103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Inland P & L"},{"$f":"IF(AND(VLOOKUP(F103,StagingTRM!$B:$E,4,FALSE)=0,F103<>CustomerDashboard!$B$3),VLOOKUP(F103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.660801616944558E-2},{"$f":"IF(AND(VLOOKUP(F103,StagingTRM!$B:$E,4,FALSE)=1,F103<>CustomerDashboard!$B$3),VLOOKUP(F103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F103=CustomerDashboard!$B$3,VLOOKUP(F103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AR$6:AR$141,0),1))","v":"Southside Elec Lines"},{"$f":"IF(AND(VLOOKUP(J103,StagingTRM!$B:$E,4,FALSE)=0,J103<>CustomerDashboard!$B$3),VLOOKUP(J103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.5913480376315923E-2},{"$f":"IF(AND(VLOOKUP(J103,StagingTRM!$B:$E,4,FALSE)=1,J103<>CustomerDashboard!$B$3),VLOOKUP(J103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J103=CustomerDashboard!$B$3,VLOOKUP(J103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AS$6:AS$141,0),1))","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP(N103,StagingTRM!$B:$E,4,FALSE)=0,N103<>CustomerDashboard!$B$3),VLOOKUP(N103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.10192539689568116},{"$f":"IF(AND(VLOOKUP(N103,StagingTRM!$B:$E,4,FALSE)=1,N103<>CustomerDashboard!$B$3),VLOOKUP(N103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N103=CustomerDashboard!$B$3,VLOOKUP(N103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A103,'Effective Rates'!AT$6:AT$141,0),1)","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=0,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6376240319762247E-4},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4280117506327769E-2},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.6626995651222228E-2},{"$f":"IF(AND(VLOOKUP($R103,StagingTRM!$B:$E,4,FALSE)=1,$R103<>CustomerDashboard!$B$3),VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-4.8690116015047934E-2},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R103=CustomerDashboard!$B$3,VLOOKUP($R103,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A129=\"\",\"\",IF(A129+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A129+1))","v":128},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AP$6:AP$141,0),1))","v":"Coos Curry Elec Coop"},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=0,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6365231161904136E-2},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=1,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B130=CustomerDashboard!$B$3,VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Riverside Elec Coop"},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=0,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":8.7826862545329301E-2},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=1,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F130=CustomerDashboard!$B$3,VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AR$6:AR$141,0),1))","v":"Monmouth, City of"},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=0,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.15168175699138578},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=1,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J130=CustomerDashboard!$B$3,VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AS$6:AS$141,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=0,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.15517704416182865},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=1,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N130=CustomerDashboard!$B$3,VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AT$6:AT$141,0),1)","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.6510907936463672E-4},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-6.4466774513568387E-2},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":1.6608244497168405E-2},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-7.3139126936783164E-2},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A136=\"\",\"\",IF(A136+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A136+1))","v":135},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AP$6:AP$141,0),1))","v":"Raft River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B137,StagingTRM!$B:$E,4,FALSE)=0,B137<>CustomerDashboard!$B$3),VLOOKUP(B137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":5.6963114466817052E-2},{"$f":"IF(AND(VLOOKUP(B137,StagingTRM!$B:$E,4,FALSE)=1,B137<>CustomerDashboard!$B$3),VLOOKUP(B137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(B137=CustomerDashboard!$B$3,VLOOKUP(B137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(F137,StagingTRM!$B:$E,4,FALSE)=0,F137<>CustomerDashboard!$B$3),VLOOKUP(F137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.51847750004643878},{"$f":"IF(AND(VLOOKUP(F137,StagingTRM!$B:$E,4,FALSE)=1,F137<>CustomerDashboard!$B$3),VLOOKUP(F137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(F137=CustomerDashboard!$B$3,VLOOKUP(F137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AR$6:AR$141,0),1))","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP(J137,StagingTRM!$B:$E,4,FALSE)=0,J137<>CustomerDashboard!$B$3),VLOOKUP(J137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.27390255649692852},{"$f":"IF(AND(VLOOKUP(J137,StagingTRM!$B:$E,4,FALSE)=1,J137<>CustomerDashboard!$B$3),VLOOKUP(J137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(J137=CustomerDashboard!$B$3,VLOOKUP(J137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AS$6:AS$141,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(N137,StagingTRM!$B:$E,4,FALSE)=0,N137<>CustomerDashboard!$B$3),VLOOKUP(N137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":0.50319797716306169},{"$f":"IF(AND(VLOOKUP(N137,StagingTRM!$B:$E,4,FALSE)=1,N137<>CustomerDashboard!$B$3),VLOOKUP(N137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(N137=CustomerDashboard!$B$3,VLOOKUP(N137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A137,'Effective Rates'!AT$6:AT$141,0),1)","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=0,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=0,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=0,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=0,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=1,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":3.2111717901175472E-2},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=1,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-5.6751108048816321E-2},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=1,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":4.1777478305310041E-2},{"$f":"IF(AND(VLOOKUP($R137,StagingTRM!$B:$E,4,FALSE)=1,$R137<>CustomerDashboard!$B$3),VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":-3.2683253381305545E-2},{"$f":"IF($R137=CustomerDashboard!$B$3,VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R137=CustomerDashboard!$B$3,VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R137=CustomerDashboard!$B$3,VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""},{"$f":"IF($R137=CustomerDashboard!$B$3,VLOOKUP($R137,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$AD$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$AD$5:$AG$5,0)+IF($A$1<>\"Demand Only\",4,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A148=\"\",\"\",IF(A148+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A148+1))","v":""}]
[{"$f":"+IF(A170=\"\",\"\",IF(A170+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A170+1))","v":""}]
[{"$f":"+IF(A183=\"\",\"\",IF(A183+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A183+1))","v":""}]
[{"$f":"+IF(A204=\"\",\"\",IF(A204+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A204+1))","v":""}]
[{"$f":"+IF(A218=\"\",\"\",IF(A218+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A218+1))","v":""}]
[{"$f":"+IF(A237=\"\",\"\",IF(A237+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A237+1))","v":""}]
[{"$f":"+IF(A255=\"\",\"\",IF(A255+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A255+1))","v":""}]
[{"$f":"+IF(A263=\"\",\"\",IF(A263+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A263+1))","v":""}]
[{"$f":"+IF(A264=\"\",\"\",IF(A264+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A264+1))","v":""}]
[{"$f":"+IF(A265=\"\",\"\",IF(A265+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A265+1))","v":""}]

{"sheet":"Chart Data (MWh)","index":40,"n_rows":143,"n_cols":30,"rows_kept":33,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":15,"rows_last":3,"rows_between":15,"halvings":7}}
["Demand and PLVS","<--- Select PLVS Option, where \"Demand Only\" indicates no PLVS rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load Following",null,null,null,"Block",null,null,null,{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"}]
[null,{"$f":"+'Effective Rates'!AL5&\" with PLVS option of: \"&$A$1","v":"Alternative 1 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AM5&\" with PLVS option of: \"&$A$1","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AN5&\" with PLVS option of: \"&$A$1","v":"Alternative 3 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},{"$f":"+'Effective Rates'!AO5&\" with PLVS option of: \"&$A$1","v":"Alternative 4 with PLVS option of: Demand and PLVS"},"Load Following","Block",{"$f":"CustomerDashboard!$B$3","v":"Benton County PUD #1"},null,{"$f":"+B2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+F2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},{"$f":"+J2","v":"Alternative 3 with PLVS option of: Demand and PLVS"},{"$f":"+N2","v":"Alternative 4 with PLVS option of: Demand and PLVS"},{"$f":"+S2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+T2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS",{"$f":"+W2","v":"Alternative 1 with PLVS option of: Demand and PLVS"},{"$f":"+X2","v":"Alternative 2 with PLVS option of: Demand and PLVS"},"Alternative 3 with PLVS option of: Demand and PLVS","Alternative 4 with PLVS option of: Demand and PLVS"]
[1,{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AP$6:AP$141,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=0,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.455612377721977},{"$f":"IF(AND(VLOOKUP(B3,StagingTRM!$B:$E,4,FALSE)=1,B3<>CustomerDashboard!$B$3),VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B3=CustomerDashboard!$B$3,VLOOKUP(B3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Grant Block"},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=0,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F3,StagingTRM!$B:$E,4,FALSE)=1,F3<>CustomerDashboard!$B$3),VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.941497811263524},{"$f":"IF(F3=CustomerDashboard!$B$3,VLOOKUP(F3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AR$6:AR$141,0),1))","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=0,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":12.859607600197506},{"$f":"IF(AND(VLOOKUP(J3,StagingTRM!$B:$E,4,FALSE)=1,J3<>CustomerDashboard!$B$3),VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J3=CustomerDashboard!$B$3,VLOOKUP(J3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AS$6:AS$141,0),1))","v":"Grant Block"},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=0,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N3,StagingTRM!$B:$E,4,FALSE)=1,N3<>CustomerDashboard!$B$3),VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.677375915617517},{"$f":"IF(N3=CustomerDashboard!$B$3,VLOOKUP(N3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A3,'Effective Rates'!AT$6:AT$141,0),1)","v":"Minidoka, City of"},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.860525199649963},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.342672001920462},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.919595753166028},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=0,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.430815556329605},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R3,StagingTRM!$B:$E,4,FALSE)=1,$R3<>CustomerDashboard!$B$3),VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R3=CustomerDashboard!$B$3,VLOOKUP($R3,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A3=\"\",\"\",IF(A3+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A3+1))","v":2},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AP$6:AP$141,0),1))","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=0,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.802506670823803},{"$f":"IF(AND(VLOOKUP(B4,StagingTRM!$B:$E,4,FALSE)=1,B4<>CustomerDashboard!$B$3),VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B4=CustomerDashboard!$B$3,VLOOKUP(B4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=0,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F4,StagingTRM!$B:$E,4,FALSE)=1,F4<>CustomerDashboard!$B$3),VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.003382432979134},{"$f":"IF(F4=CustomerDashboard!$B$3,VLOOKUP(F4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AR$6:AR$141,0),1))","v":"Columbia REA"},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=0,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":14.434262973251125},{"$f":"IF(AND(VLOOKUP(J4,StagingTRM!$B:$E,4,FALSE)=1,J4<>CustomerDashboard!$B$3),VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J4=CustomerDashboard!$B$3,VLOOKUP(J4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AS$6:AS$141,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=0,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N4,StagingTRM!$B:$E,4,FALSE)=1,N4<>CustomerDashboard!$B$3),VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.739260537333124},{"$f":"IF(N4=CustomerDashboard!$B$3,VLOOKUP(N4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A4,'Effective Rates'!AT$6:AT$141,0),1)","v":"Consolidated Irrigation District #19"},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.714462254255501},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.98867113518282},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.709927259831424},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=0,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.530179690520455},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R4,StagingTRM!$B:$E,4,FALSE)=1,$R4<>CustomerDashboard!$B$3),VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R4=CustomerDashboard!$B$3,VLOOKUP($R4,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A4=\"\",\"\",IF(A4+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A4+1))","v":3},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AP$6:AP$141,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=0,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B5,StagingTRM!$B:$E,4,FALSE)=1,B5<>CustomerDashboard!$B$3),VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.326840422774644},{"$f":"IF(B5=CustomerDashboard!$B$3,VLOOKUP(B5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=0,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F5,StagingTRM!$B:$E,4,FALSE)=1,F5<>CustomerDashboard!$B$3),VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.326291441515959},{"$f":"IF(F5=CustomerDashboard!$B$3,VLOOKUP(F5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AR$6:AR$141,0),1))","v":"Grant Block"},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=0,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J5,StagingTRM!$B:$E,4,FALSE)=1,J5<>CustomerDashboard!$B$3),VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":17.01584336377849},{"$f":"IF(J5=CustomerDashboard!$B$3,VLOOKUP(J5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AS$6:AS$141,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=0,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N5,StagingTRM!$B:$E,4,FALSE)=1,N5<>CustomerDashboard!$B$3),VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.062169545869942},{"$f":"IF(N5=CustomerDashboard!$B$3,VLOOKUP(N5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A5,'Effective Rates'!AT$6:AT$141,0),1)","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.542420821565678},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.681064921791297},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.774310284008443},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=0,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.547975902944707},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R5,StagingTRM!$B:$E,4,FALSE)=1,$R5<>CustomerDashboard!$B$3),VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R5=CustomerDashboard!$B$3,VLOOKUP($R5,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A5=\"\",\"\",IF(A5+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A5+1))","v":4},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AP$6:AP$141,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=0,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B6,StagingTRM!$B:$E,4,FALSE)=1,B6<>CustomerDashboard!$B$3),VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.201884328028388},{"$f":"IF(B6=CustomerDashboard!$B$3,VLOOKUP(B6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=0,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F6,StagingTRM!$B:$E,4,FALSE)=1,F6<>CustomerDashboard!$B$3),VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.378843457749234},{"$f":"IF(F6=CustomerDashboard!$B$3,VLOOKUP(F6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AR$6:AR$141,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=0,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.121762415386776},{"$f":"IF(AND(VLOOKUP(J6,StagingTRM!$B:$E,4,FALSE)=1,J6<>CustomerDashboard!$B$3),VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J6=CustomerDashboard!$B$3,VLOOKUP(J6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AS$6:AS$141,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=0,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N6,StagingTRM!$B:$E,4,FALSE)=1,N6<>CustomerDashboard!$B$3),VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.114682849306163},{"$f":"IF(N6=CustomerDashboard!$B$3,VLOOKUP(N6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A6,'Effective Rates'!AT$6:AT$141,0),1)","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.649658762158019},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.007271851282361},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.070440294985566},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=0,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.330325152751257},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R6,StagingTRM!$B:$E,4,FALSE)=1,$R6<>CustomerDashboard!$B$3),VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R6=CustomerDashboard!$B$3,VLOOKUP($R6,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A6=\"\",\"\",IF(A6+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A6+1))","v":5},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AP$6:AP$141,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=0,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B7,StagingTRM!$B:$E,4,FALSE)=1,B7<>CustomerDashboard!$B$3),VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.125124695770317},{"$f":"IF(B7=CustomerDashboard!$B$3,VLOOKUP(B7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=0,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F7,StagingTRM!$B:$E,4,FALSE)=1,F7<>CustomerDashboard!$B$3),VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.492247189339466},{"$f":"IF(F7=CustomerDashboard!$B$3,VLOOKUP(F7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AR$6:AR$141,0),1))","v":"Northern Wasco County PUD"},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=0,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.390541111084115},{"$f":"IF(AND(VLOOKUP(J7,StagingTRM!$B:$E,4,FALSE)=1,J7<>CustomerDashboard!$B$3),VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J7=CustomerDashboard!$B$3,VLOOKUP(J7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AS$6:AS$141,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=0,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N7,StagingTRM!$B:$E,4,FALSE)=1,N7<>CustomerDashboard!$B$3),VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.228125293693456},{"$f":"IF(N7=CustomerDashboard!$B$3,VLOOKUP(N7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A7,'Effective Rates'!AT$6:AT$141,0),1)","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.211884513593461},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.271368224755086},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.137983779094697},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=0,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.464715098366867},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R7,StagingTRM!$B:$E,4,FALSE)=1,$R7<>CustomerDashboard!$B$3),VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R7=CustomerDashboard!$B$3,VLOOKUP($R7,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A7=\"\",\"\",IF(A7+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A7+1))","v":6},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AP$6:AP$141,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=0,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B8,StagingTRM!$B:$E,4,FALSE)=1,B8<>CustomerDashboard!$B$3),VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.830495057423761},{"$f":"IF(B8=CustomerDashboard!$B$3,VLOOKUP(B8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=0,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F8,StagingTRM!$B:$E,4,FALSE)=1,F8<>CustomerDashboard!$B$3),VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.111224237364183},{"$f":"IF(F8=CustomerDashboard!$B$3,VLOOKUP(F8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AR$6:AR$141,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=0,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.36995979527104},{"$f":"IF(AND(VLOOKUP(J8,StagingTRM!$B:$E,4,FALSE)=1,J8<>CustomerDashboard!$B$3),VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J8=CustomerDashboard!$B$3,VLOOKUP(J8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AS$6:AS$141,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=0,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N8,StagingTRM!$B:$E,4,FALSE)=1,N8<>CustomerDashboard!$B$3),VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.391597148836922},{"$f":"IF(N8=CustomerDashboard!$B$3,VLOOKUP(N8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A8,'Effective Rates'!AT$6:AT$141,0),1)","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.278867383102984},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":58.880476907887868},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.762666883752672},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=0,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":58.287998195315097},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R8,StagingTRM!$B:$E,4,FALSE)=1,$R8<>CustomerDashboard!$B$3),VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R8=CustomerDashboard!$B$3,VLOOKUP($R8,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A8=\"\",\"\",IF(A8+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A8+1))","v":7},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AP$6:AP$141,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=0,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B9,StagingTRM!$B:$E,4,FALSE)=1,B9<>CustomerDashboard!$B$3),VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.665969770109385},{"$f":"IF(B9=CustomerDashboard!$B$3,VLOOKUP(B9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=0,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F9,StagingTRM!$B:$E,4,FALSE)=1,F9<>CustomerDashboard!$B$3),VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.655719044482939},{"$f":"IF(F9=CustomerDashboard!$B$3,VLOOKUP(F9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AR$6:AR$141,0),1))","v":"Asotin County PUD #1"},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=0,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.762666883752672},{"$f":"IF(AND(VLOOKUP(J9,StagingTRM!$B:$E,4,FALSE)=1,J9<>CustomerDashboard!$B$3),VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J9=CustomerDashboard!$B$3,VLOOKUP(J9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AS$6:AS$141,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=0,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N9,StagingTRM!$B:$E,4,FALSE)=1,N9<>CustomerDashboard!$B$3),VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.424288556253046},{"$f":"IF(N9=CustomerDashboard!$B$3,VLOOKUP(N9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A9,'Effective Rates'!AT$6:AT$141,0),1)","v":"U.S. DOE Albany Research Center"},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.255234759776357},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.314613291672835},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.919110241051641},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=0,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":44.607031943877175},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R9,StagingTRM!$B:$E,4,FALSE)=1,$R9<>CustomerDashboard!$B$3),VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R9=CustomerDashboard!$B$3,VLOOKUP($R9,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A9=\"\",\"\",IF(A9+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A9+1))","v":8},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AP$6:AP$141,0),1))","v":"Snohomish County PUD #1"},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=0,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B10,StagingTRM!$B:$E,4,FALSE)=1,B10<>CustomerDashboard!$B$3),VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.633260009783584},{"$f":"IF(B10=CustomerDashboard!$B$3,VLOOKUP(B10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Clark County PUD #1"},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=0,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F10,StagingTRM!$B:$E,4,FALSE)=1,F10<>CustomerDashboard!$B$3),VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.688426522206175},{"$f":"IF(F10=CustomerDashboard!$B$3,VLOOKUP(F10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AR$6:AR$141,0),1))","v":"Milton-Freewater, City of"},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=0,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.356326366423609},{"$f":"IF(AND(VLOOKUP(J10,StagingTRM!$B:$E,4,FALSE)=1,J10<>CustomerDashboard!$B$3),VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J10=CustomerDashboard!$B$3,VLOOKUP(J10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AS$6:AS$141,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=0,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N10,StagingTRM!$B:$E,4,FALSE)=1,N10<>CustomerDashboard!$B$3),VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.588796217818555},{"$f":"IF(N10=CustomerDashboard!$B$3,VLOOKUP(N10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A10,'Effective Rates'!AT$6:AT$141,0),1)","v":"Alder Mutual"},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.093145243984345},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.909908650007957},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.808972837245335},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=0,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":42.163665786913278},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R10,StagingTRM!$B:$E,4,FALSE)=1,$R10<>CustomerDashboard!$B$3),VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R10=CustomerDashboard!$B$3,VLOOKUP($R10,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A10=\"\",\"\",IF(A10+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A10+1))","v":9},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AP$6:AP$141,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=0,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B11,StagingTRM!$B:$E,4,FALSE)=1,B11<>CustomerDashboard!$B$3),VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.98709102085747},{"$f":"IF(B11=CustomerDashboard!$B$3,VLOOKUP(B11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Idaho Falls Power"},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=0,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F11,StagingTRM!$B:$E,4,FALSE)=1,F11<>CustomerDashboard!$B$3),VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.852949617356991},{"$f":"IF(F11=CustomerDashboard!$B$3,VLOOKUP(F11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AR$6:AR$141,0),1))","v":"Centralia, City of"},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=0,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.453167317722887},{"$f":"IF(AND(VLOOKUP(J11,StagingTRM!$B:$E,4,FALSE)=1,J11<>CustomerDashboard!$B$3),VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J11=CustomerDashboard!$B$3,VLOOKUP(J11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AS$6:AS$141,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=0,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N11,StagingTRM!$B:$E,4,FALSE)=1,N11<>CustomerDashboard!$B$3),VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.960221467081738},{"$f":"IF(N11=CustomerDashboard!$B$3,VLOOKUP(N11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A11,'Effective Rates'!AT$6:AT$141,0),1)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.177899684967329},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.664789218580012},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.167028109361702},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=0,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.074961451564199},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R11,StagingTRM!$B:$E,4,FALSE)=1,$R11<>CustomerDashboard!$B$3),VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R11=CustomerDashboard!$B$3,VLOOKUP($R11,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A11=\"\",\"\",IF(A11+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A11+1))","v":10},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AP$6:AP$141,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=0,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B12,StagingTRM!$B:$E,4,FALSE)=1,B12<>CustomerDashboard!$B$3),VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.46978815464011},{"$f":"IF(B12=CustomerDashboard!$B$3,VLOOKUP(B12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=0,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F12,StagingTRM!$B:$E,4,FALSE)=1,F12<>CustomerDashboard!$B$3),VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.267981944831586},{"$f":"IF(F12=CustomerDashboard!$B$3,VLOOKUP(F12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AR$6:AR$141,0),1))","v":"U.S. Naval Base,  Bremerton"},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=0,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.332576294899344},{"$f":"IF(AND(VLOOKUP(J12,StagingTRM!$B:$E,4,FALSE)=1,J12<>CustomerDashboard!$B$3),VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J12=CustomerDashboard!$B$3,VLOOKUP(J12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AS$6:AS$141,0),1))","v":"Pend Oreille County PUD  #1"},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=0,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N12,StagingTRM!$B:$E,4,FALSE)=1,N12<>CustomerDashboard!$B$3),VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.085008243329398},{"$f":"IF(N12=CustomerDashboard!$B$3,VLOOKUP(N12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A12,'Effective Rates'!AT$6:AT$141,0),1)","v":"Drain, City of"},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.150815115878537},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.948502396243065},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.708654220063181},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=0,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.112435033516618},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R12,StagingTRM!$B:$E,4,FALSE)=1,$R12<>CustomerDashboard!$B$3),VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R12=CustomerDashboard!$B$3,VLOOKUP($R12,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A12=\"\",\"\",IF(A12+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A12+1))","v":11},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AP$6:AP$141,0),1))","v":"Clatskanie PUD"},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=0,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B13,StagingTRM!$B:$E,4,FALSE)=1,B13<>CustomerDashboard!$B$3),VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.356389921758108},{"$f":"IF(B13=CustomerDashboard!$B$3,VLOOKUP(B13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=0,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F13,StagingTRM!$B:$E,4,FALSE)=1,F13<>CustomerDashboard!$B$3),VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.037884863072094},{"$f":"IF(F13=CustomerDashboard!$B$3,VLOOKUP(F13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AR$6:AR$141,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=0,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.095620628858754},{"$f":"IF(AND(VLOOKUP(J13,StagingTRM!$B:$E,4,FALSE)=1,J13<>CustomerDashboard!$B$3),VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J13=CustomerDashboard!$B$3,VLOOKUP(J13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AS$6:AS$141,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=0,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.609249635347947},{"$f":"IF(AND(VLOOKUP(N13,StagingTRM!$B:$E,4,FALSE)=1,N13<>CustomerDashboard!$B$3),VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N13=CustomerDashboard!$B$3,VLOOKUP(N13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A13,'Effective Rates'!AT$6:AT$141,0),1)","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.571053511895187},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.956700791467711},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.962614537965955},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=0,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.595221818521615},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R13,StagingTRM!$B:$E,4,FALSE)=1,$R13<>CustomerDashboard!$B$3),VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R13=CustomerDashboard!$B$3,VLOOKUP($R13,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A13=\"\",\"\",IF(A13+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A13+1))","v":12},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AP$6:AP$141,0),1))","v":"Cowlitz County PUD #1"},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=0,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B14,StagingTRM!$B:$E,4,FALSE)=1,B14<>CustomerDashboard!$B$3),VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.303832406816593},{"$f":"IF(B14=CustomerDashboard!$B$3,VLOOKUP(B14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Eugene Water & Electric Board"},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=0,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F14,StagingTRM!$B:$E,4,FALSE)=1,F14<>CustomerDashboard!$B$3),VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.224343362727744},{"$f":"IF(F14=CustomerDashboard!$B$3,VLOOKUP(F14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AR$6:AR$141,0),1))","v":"Lost River Elec Coop"},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=0,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.451138100140675},{"$f":"IF(AND(VLOOKUP(J14,StagingTRM!$B:$E,4,FALSE)=1,J14<>CustomerDashboard!$B$3),VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J14=CustomerDashboard!$B$3,VLOOKUP(J14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AS$6:AS$141,0),1))","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=0,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.211594655622271},{"$f":"IF(AND(VLOOKUP(N14,StagingTRM!$B:$E,4,FALSE)=1,N14<>CustomerDashboard!$B$3),VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N14=CustomerDashboard!$B$3,VLOOKUP(N14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A14,'Effective Rates'!AT$6:AT$141,0),1)","v":"Coulee Dam, City of"},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.481036358752824},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.145912401277258},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.032478534801108},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=0,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.033350233139259},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R14,StagingTRM!$B:$E,4,FALSE)=1,$R14<>CustomerDashboard!$B$3),VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R14=CustomerDashboard!$B$3,VLOOKUP($R14,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A14=\"\",\"\",IF(A14+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A14+1))","v":13},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AP$6:AP$141,0),1))","v":"Franklin County PUD #1"},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=0,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(B15,StagingTRM!$B:$E,4,FALSE)=1,B15<>CustomerDashboard!$B$3),VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.980923398279771},{"$f":"IF(B15=CustomerDashboard!$B$3,VLOOKUP(B15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Seattle City Light"},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=0,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F15,StagingTRM!$B:$E,4,FALSE)=1,F15<>CustomerDashboard!$B$3),VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.63287983760668},{"$f":"IF(F15=CustomerDashboard!$B$3,VLOOKUP(F15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AR$6:AR$141,0),1))","v":"Wells Rural Elec Coop"},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=0,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.548382649806072},{"$f":"IF(AND(VLOOKUP(J15,StagingTRM!$B:$E,4,FALSE)=1,J15<>CustomerDashboard!$B$3),VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J15=CustomerDashboard!$B$3,VLOOKUP(J15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AS$6:AS$141,0),1))","v":"Lewis County PUD #1"},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=0,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N15,StagingTRM!$B:$E,4,FALSE)=1,N15<>CustomerDashboard!$B$3),VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.562923548449184},{"$f":"IF(N15=CustomerDashboard!$B$3,VLOOKUP(N15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A15,'Effective Rates'!AT$6:AT$141,0),1)","v":"Energy Northwest"},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.638657525277821},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.778744903359446},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.131989002387968},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=0,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.691920365132702},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R15,StagingTRM!$B:$E,4,FALSE)=1,$R15<>CustomerDashboard!$B$3),VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R15=CustomerDashboard!$B$3,VLOOKUP($R15,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A16=\"\",\"\",IF(A16+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A16+1))","v":15},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AP$6:AP$141,0),1))","v":"Bonners Ferry, City of"},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=0,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.953187657550316},{"$f":"IF(AND(VLOOKUP(B17,StagingTRM!$B:$E,4,FALSE)=1,B17<>CustomerDashboard!$B$3),VLOOKUP(B17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B17=CustomerDashboard!$B$3,VLOOKUP(B17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Whatcom County PUD #1"},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=0,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.827568548270918},{"$f":"IF(AND(VLOOKUP(F17,StagingTRM!$B:$E,4,FALSE)=1,F17<>CustomerDashboard!$B$3),VLOOKUP(F17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F17=CustomerDashboard!$B$3,VLOOKUP(F17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AR$6:AR$141,0),1))","v":"U.S. DOE Richland Operations Office"},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=0,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.033883180013419},{"$f":"IF(AND(VLOOKUP(J17,StagingTRM!$B:$E,4,FALSE)=1,J17<>CustomerDashboard!$B$3),VLOOKUP(J17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J17=CustomerDashboard!$B$3,VLOOKUP(J17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AS$6:AS$141,0),1))","v":"Okanogan County PUD #1"},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=0,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N17,StagingTRM!$B:$E,4,FALSE)=1,N17<>CustomerDashboard!$B$3),VLOOKUP(N17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.802493257423279},{"$f":"IF(N17=CustomerDashboard!$B$3,VLOOKUP(N17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A17,'Effective Rates'!AT$6:AT$141,0),1)","v":"Cascade Locks, City of"},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.802506670823803},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.365681551767267},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.132144152696853},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=0,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.770977340509802},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R17,StagingTRM!$B:$E,4,FALSE)=1,$R17<>CustomerDashboard!$B$3),VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R17=CustomerDashboard!$B$3,VLOOKUP($R17,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A25=\"\",\"\",IF(A25+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A25+1))","v":24},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AP$6:AP$141,0),1))","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"IF(AND(VLOOKUP(B26,StagingTRM!$B:$E,4,FALSE)=0,B26<>CustomerDashboard!$B$3),VLOOKUP(B26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.928388928222923},{"$f":"IF(AND(VLOOKUP(B26,StagingTRM!$B:$E,4,FALSE)=1,B26<>CustomerDashboard!$B$3),VLOOKUP(B26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B26=CustomerDashboard!$B$3,VLOOKUP(B26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Kalispel Tribe Utility"},{"$f":"IF(AND(VLOOKUP(F26,StagingTRM!$B:$E,4,FALSE)=0,F26<>CustomerDashboard!$B$3),VLOOKUP(F26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.763004892139975},{"$f":"IF(AND(VLOOKUP(F26,StagingTRM!$B:$E,4,FALSE)=1,F26<>CustomerDashboard!$B$3),VLOOKUP(F26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F26=CustomerDashboard!$B$3,VLOOKUP(F26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AR$6:AR$141,0),1))","v":"Umpqua Indian Utility Cooperative"},{"$f":"IF(AND(VLOOKUP(J26,StagingTRM!$B:$E,4,FALSE)=0,J26<>CustomerDashboard!$B$3),VLOOKUP(J26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.747409148424175},{"$f":"IF(AND(VLOOKUP(J26,StagingTRM!$B:$E,4,FALSE)=1,J26<>CustomerDashboard!$B$3),VLOOKUP(J26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J26=CustomerDashboard!$B$3,VLOOKUP(J26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AS$6:AS$141,0),1))","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP(N26,StagingTRM!$B:$E,4,FALSE)=0,N26<>CustomerDashboard!$B$3),VLOOKUP(N26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.682785228287429},{"$f":"IF(AND(VLOOKUP(N26,StagingTRM!$B:$E,4,FALSE)=1,N26<>CustomerDashboard!$B$3),VLOOKUP(N26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N26=CustomerDashboard!$B$3,VLOOKUP(N26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A26,'Effective Rates'!AT$6:AT$141,0),1)","v":"Plummer, City of"},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.958532553410038},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.965316466726186},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.411735836559643},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=0,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.862771753928634},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R26,StagingTRM!$B:$E,4,FALSE)=1,$R26<>CustomerDashboard!$B$3),VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R26=CustomerDashboard!$B$3,VLOOKUP($R26,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A38=\"\",\"\",IF(A38+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A38+1))","v":37},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AP$6:AP$141,0),1))","v":"Vigilante Elec Coop"},{"$f":"IF(AND(VLOOKUP(B39,StagingTRM!$B:$E,4,FALSE)=0,B39<>CustomerDashboard!$B$3),VLOOKUP(B39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.187305412907854},{"$f":"IF(AND(VLOOKUP(B39,StagingTRM!$B:$E,4,FALSE)=1,B39<>CustomerDashboard!$B$3),VLOOKUP(B39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B39=CustomerDashboard!$B$3,VLOOKUP(B39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Big Bend Elec Coop"},{"$f":"IF(AND(VLOOKUP(F39,StagingTRM!$B:$E,4,FALSE)=0,F39<>CustomerDashboard!$B$3),VLOOKUP(F39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.248132070867243},{"$f":"IF(AND(VLOOKUP(F39,StagingTRM!$B:$E,4,FALSE)=1,F39<>CustomerDashboard!$B$3),VLOOKUP(F39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F39=CustomerDashboard!$B$3,VLOOKUP(F39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AR$6:AR$141,0),1))","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP(J39,StagingTRM!$B:$E,4,FALSE)=0,J39<>CustomerDashboard!$B$3),VLOOKUP(J39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(J39,StagingTRM!$B:$E,4,FALSE)=1,J39<>CustomerDashboard!$B$3),VLOOKUP(J39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.961437400444172},{"$f":"IF(J39=CustomerDashboard!$B$3,VLOOKUP(J39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AS$6:AS$141,0),1))","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP(N39,StagingTRM!$B:$E,4,FALSE)=0,N39<>CustomerDashboard!$B$3),VLOOKUP(N39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.339495914151811},{"$f":"IF(AND(VLOOKUP(N39,StagingTRM!$B:$E,4,FALSE)=1,N39<>CustomerDashboard!$B$3),VLOOKUP(N39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N39=CustomerDashboard!$B$3,VLOOKUP(N39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A39,'Effective Rates'!AT$6:AT$141,0),1)","v":"Bandon, City of"},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.158815435827023},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.037287984857585},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.485688824554799},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=0,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.086053033979717},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R39,StagingTRM!$B:$E,4,FALSE)=1,$R39<>CustomerDashboard!$B$3),VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R39=CustomerDashboard!$B$3,VLOOKUP($R39,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A44=\"\",\"\",IF(A44+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A44+1))","v":43},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AP$6:AP$141,0),1))","v":"Burley, City of"},{"$f":"IF(AND(VLOOKUP(B45,StagingTRM!$B:$E,4,FALSE)=0,B45<>CustomerDashboard!$B$3),VLOOKUP(B45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.841472885252927},{"$f":"IF(AND(VLOOKUP(B45,StagingTRM!$B:$E,4,FALSE)=1,B45<>CustomerDashboard!$B$3),VLOOKUP(B45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B45=CustomerDashboard!$B$3,VLOOKUP(B45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Ellensburg, City of"},{"$f":"IF(AND(VLOOKUP(F45,StagingTRM!$B:$E,4,FALSE)=0,F45<>CustomerDashboard!$B$3),VLOOKUP(F45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.408830096261127},{"$f":"IF(AND(VLOOKUP(F45,StagingTRM!$B:$E,4,FALSE)=1,F45<>CustomerDashboard!$B$3),VLOOKUP(F45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F45=CustomerDashboard!$B$3,VLOOKUP(F45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AR$6:AR$141,0),1))","v":"Yakama Power"},{"$f":"IF(AND(VLOOKUP(J45,StagingTRM!$B:$E,4,FALSE)=0,J45<>CustomerDashboard!$B$3),VLOOKUP(J45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.704851786946811},{"$f":"IF(AND(VLOOKUP(J45,StagingTRM!$B:$E,4,FALSE)=1,J45<>CustomerDashboard!$B$3),VLOOKUP(J45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J45=CustomerDashboard!$B$3,VLOOKUP(J45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AS$6:AS$141,0),1))","v":"Burley, City of"},{"$f":"IF(AND(VLOOKUP(N45,StagingTRM!$B:$E,4,FALSE)=0,N45<>CustomerDashboard!$B$3),VLOOKUP(N45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.401823747917973},{"$f":"IF(AND(VLOOKUP(N45,StagingTRM!$B:$E,4,FALSE)=1,N45<>CustomerDashboard!$B$3),VLOOKUP(N45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N45=CustomerDashboard!$B$3,VLOOKUP(N45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A45,'Effective Rates'!AT$6:AT$141,0),1)","v":"Blaine, City of"},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.649413407559642},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.787587319939718},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.915313719527347},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=0,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.459678467597683},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R45,StagingTRM!$B:$E,4,FALSE)=1,$R45<>CustomerDashboard!$B$3),VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R45=CustomerDashboard!$B$3,VLOOKUP($R45,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A53=\"\",\"\",IF(A53+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A53+1))","v":52},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AP$6:AP$141,0),1))","v":"Hood River Elec Coop"},{"$f":"IF(AND(VLOOKUP(B54,StagingTRM!$B:$E,4,FALSE)=0,B54<>CustomerDashboard!$B$3),VLOOKUP(B54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.911167888107563},{"$f":"IF(AND(VLOOKUP(B54,StagingTRM!$B:$E,4,FALSE)=1,B54<>CustomerDashboard!$B$3),VLOOKUP(B54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B54=CustomerDashboard!$B$3,VLOOKUP(B54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(F54,StagingTRM!$B:$E,4,FALSE)=0,F54<>CustomerDashboard!$B$3),VLOOKUP(F54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.184865349325683},{"$f":"IF(AND(VLOOKUP(F54,StagingTRM!$B:$E,4,FALSE)=1,F54<>CustomerDashboard!$B$3),VLOOKUP(F54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F54=CustomerDashboard!$B$3,VLOOKUP(F54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AR$6:AR$141,0),1))","v":"Surprise Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(J54,StagingTRM!$B:$E,4,FALSE)=0,J54<>CustomerDashboard!$B$3),VLOOKUP(J54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.637701639532409},{"$f":"IF(AND(VLOOKUP(J54,StagingTRM!$B:$E,4,FALSE)=1,J54<>CustomerDashboard!$B$3),VLOOKUP(J54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J54=CustomerDashboard!$B$3,VLOOKUP(J54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AS$6:AS$141,0),1))","v":"Yakama Power"},{"$f":"IF(AND(VLOOKUP(N54,StagingTRM!$B:$E,4,FALSE)=0,N54<>CustomerDashboard!$B$3),VLOOKUP(N54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.953198146736099},{"$f":"IF(AND(VLOOKUP(N54,StagingTRM!$B:$E,4,FALSE)=1,N54<>CustomerDashboard!$B$3),VLOOKUP(N54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N54=CustomerDashboard!$B$3,VLOOKUP(N54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A54,'Effective Rates'!AT$6:AT$141,0),1)","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.465768416233296},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.440130306666511},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.744207075128756},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=0,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.81494393002383},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R54,StagingTRM!$B:$E,4,FALSE)=1,$R54<>CustomerDashboard!$B$3),VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R54=CustomerDashboard!$B$3,VLOOKUP($R54,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A58=\"\",\"\",IF(A58+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A58+1))","v":57},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AP$6:AP$141,0),1))","v":"Northern Lights"},{"$f":"IF(AND(VLOOKUP(B59,StagingTRM!$B:$E,4,FALSE)=0,B59<>CustomerDashboard!$B$3),VLOOKUP(B59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.676391261022317},{"$f":"IF(AND(VLOOKUP(B59,StagingTRM!$B:$E,4,FALSE)=1,B59<>CustomerDashboard!$B$3),VLOOKUP(B59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B59=CustomerDashboard!$B$3,VLOOKUP(B59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Troy, City of"},{"$f":"IF(AND(VLOOKUP(F59,StagingTRM!$B:$E,4,FALSE)=0,F59<>CustomerDashboard!$B$3),VLOOKUP(F59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.956700791467711},{"$f":"IF(AND(VLOOKUP(F59,StagingTRM!$B:$E,4,FALSE)=1,F59<>CustomerDashboard!$B$3),VLOOKUP(F59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F59=CustomerDashboard!$B$3,VLOOKUP(F59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AR$6:AR$141,0),1))","v":"Port Angeles, City of"},{"$f":"IF(AND(VLOOKUP(J59,StagingTRM!$B:$E,4,FALSE)=0,J59<>CustomerDashboard!$B$3),VLOOKUP(J59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.036306845988634},{"$f":"IF(AND(VLOOKUP(J59,StagingTRM!$B:$E,4,FALSE)=1,J59<>CustomerDashboard!$B$3),VLOOKUP(J59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J59=CustomerDashboard!$B$3,VLOOKUP(J59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AS$6:AS$141,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(N59,StagingTRM!$B:$E,4,FALSE)=0,N59<>CustomerDashboard!$B$3),VLOOKUP(N59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(N59,StagingTRM!$B:$E,4,FALSE)=1,N59<>CustomerDashboard!$B$3),VLOOKUP(N59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N59=CustomerDashboard!$B$3,VLOOKUP(N59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.770404392649297},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A59,'Effective Rates'!AT$6:AT$141,0),1)","v":"Burley, City of"},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.841472885252927},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.955718254192746},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.78891919919289},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=0,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.401823747917973},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R59,StagingTRM!$B:$E,4,FALSE)=1,$R59<>CustomerDashboard!$B$3),VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R59=CustomerDashboard!$B$3,VLOOKUP($R59,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A72=\"\",\"\",IF(A72+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A72+1))","v":71},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AP$6:AP$141,0),1))","v":"Monmouth, City of"},{"$f":"IF(AND(VLOOKUP(B73,StagingTRM!$B:$E,4,FALSE)=0,B73<>CustomerDashboard!$B$3),VLOOKUP(B73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.333799672852571},{"$f":"IF(AND(VLOOKUP(B73,StagingTRM!$B:$E,4,FALSE)=1,B73<>CustomerDashboard!$B$3),VLOOKUP(B73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B73=CustomerDashboard!$B$3,VLOOKUP(B73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"McCleary, City of"},{"$f":"IF(AND(VLOOKUP(F73,StagingTRM!$B:$E,4,FALSE)=0,F73<>CustomerDashboard!$B$3),VLOOKUP(F73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.077524324226481},{"$f":"IF(AND(VLOOKUP(F73,StagingTRM!$B:$E,4,FALSE)=1,F73<>CustomerDashboard!$B$3),VLOOKUP(F73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F73=CustomerDashboard!$B$3,VLOOKUP(F73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AR$6:AR$141,0),1))","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"IF(AND(VLOOKUP(J73,StagingTRM!$B:$E,4,FALSE)=0,J73<>CustomerDashboard!$B$3),VLOOKUP(J73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.167028109361702},{"$f":"IF(AND(VLOOKUP(J73,StagingTRM!$B:$E,4,FALSE)=1,J73<>CustomerDashboard!$B$3),VLOOKUP(J73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J73=CustomerDashboard!$B$3,VLOOKUP(J73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AS$6:AS$141,0),1))","v":"Benton REA"},{"$f":"IF(AND(VLOOKUP(N73,StagingTRM!$B:$E,4,FALSE)=0,N73<>CustomerDashboard!$B$3),VLOOKUP(N73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.419592738007807},{"$f":"IF(AND(VLOOKUP(N73,StagingTRM!$B:$E,4,FALSE)=1,N73<>CustomerDashboard!$B$3),VLOOKUP(N73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N73=CustomerDashboard!$B$3,VLOOKUP(N73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A73,'Effective Rates'!AT$6:AT$141,0),1)","v":"Harney Elec Coop"},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.142181062889524},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":25.62374792577042},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":12.859607600197506},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=0,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.682619221905803},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R73,StagingTRM!$B:$E,4,FALSE)=1,$R73<>CustomerDashboard!$B$3),VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R73=CustomerDashboard!$B$3,VLOOKUP($R73,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A73=\"\",\"\",IF(A73+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A73+1))","v":72},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AP$6:AP$141,0),1))","v":"Richland, City of"},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=0,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.22387794252819},{"$f":"IF(AND(VLOOKUP(B74,StagingTRM!$B:$E,4,FALSE)=1,B74<>CustomerDashboard!$B$3),VLOOKUP(B74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B74=CustomerDashboard!$B$3,VLOOKUP(B74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Ravalli County Elec Coop"},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=0,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.154697929435876},{"$f":"IF(AND(VLOOKUP(F74,StagingTRM!$B:$E,4,FALSE)=1,F74<>CustomerDashboard!$B$3),VLOOKUP(F74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F74=CustomerDashboard!$B$3,VLOOKUP(F74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AR$6:AR$141,0),1))","v":"Midstate Elec Coop"},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=0,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.045449282777284},{"$f":"IF(AND(VLOOKUP(J74,StagingTRM!$B:$E,4,FALSE)=1,J74<>CustomerDashboard!$B$3),VLOOKUP(J74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J74=CustomerDashboard!$B$3,VLOOKUP(J74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AS$6:AS$141,0),1))","v":"Richland, City of"},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=0,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.598409662380291},{"$f":"IF(AND(VLOOKUP(N74,StagingTRM!$B:$E,4,FALSE)=1,N74<>CustomerDashboard!$B$3),VLOOKUP(N74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N74=CustomerDashboard!$B$3,VLOOKUP(N74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A74,'Effective Rates'!AT$6:AT$141,0),1)","v":"Emerald PUD"},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=0,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.125124695770317},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.267981944831586},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":29.586593807433857},{"$f":"IF(AND(VLOOKUP($R74,StagingTRM!$B:$E,4,FALSE)=1,$R74<>CustomerDashboard!$B$3),VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.851504884489863},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R74=CustomerDashboard!$B$3,VLOOKUP($R74,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A82=\"\",\"\",IF(A82+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A82+1))","v":81},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AP$6:AP$141,0),1))","v":"Elmhurst Mutual P & L"},{"$f":"IF(AND(VLOOKUP(B83,StagingTRM!$B:$E,4,FALSE)=0,B83<>CustomerDashboard!$B$3),VLOOKUP(B83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.626855935405167},{"$f":"IF(AND(VLOOKUP(B83,StagingTRM!$B:$E,4,FALSE)=1,B83<>CustomerDashboard!$B$3),VLOOKUP(B83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B83=CustomerDashboard!$B$3,VLOOKUP(B83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Mission Valley"},{"$f":"IF(AND(VLOOKUP(F83,StagingTRM!$B:$E,4,FALSE)=0,F83<>CustomerDashboard!$B$3),VLOOKUP(F83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.836501555779051},{"$f":"IF(AND(VLOOKUP(F83,StagingTRM!$B:$E,4,FALSE)=1,F83<>CustomerDashboard!$B$3),VLOOKUP(F83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F83=CustomerDashboard!$B$3,VLOOKUP(F83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AR$6:AR$141,0),1))","v":"Umatilla Elec Coop"},{"$f":"IF(AND(VLOOKUP(J83,StagingTRM!$B:$E,4,FALSE)=0,J83<>CustomerDashboard!$B$3),VLOOKUP(J83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.962976125106898},{"$f":"IF(AND(VLOOKUP(J83,StagingTRM!$B:$E,4,FALSE)=1,J83<>CustomerDashboard!$B$3),VLOOKUP(J83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J83=CustomerDashboard!$B$3,VLOOKUP(J83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AS$6:AS$141,0),1))","v":"Elmhurst Mutual P & L"},{"$f":"IF(AND(VLOOKUP(N83,StagingTRM!$B:$E,4,FALSE)=0,N83<>CustomerDashboard!$B$3),VLOOKUP(N83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.203139352615366},{"$f":"IF(AND(VLOOKUP(N83,StagingTRM!$B:$E,4,FALSE)=1,N83<>CustomerDashboard!$B$3),VLOOKUP(N83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N83=CustomerDashboard!$B$3,VLOOKUP(N83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A83,'Effective Rates'!AT$6:AT$141,0),1)","v":"Modern Elec Coop"},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.027164253615403},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.797260311821255},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.02989680047893},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=0,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.290754523774751},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R83,StagingTRM!$B:$E,4,FALSE)=1,$R83<>CustomerDashboard!$B$3),VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R83=CustomerDashboard!$B$3,VLOOKUP($R83,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A92=\"\",\"\",IF(A92+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A92+1))","v":91},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AP$6:AP$141,0),1))","v":"Douglas Electric Cooperative"},{"$f":"IF(AND(VLOOKUP(B93,StagingTRM!$B:$E,4,FALSE)=0,B93<>CustomerDashboard!$B$3),VLOOKUP(B93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.267955030082987},{"$f":"IF(AND(VLOOKUP(B93,StagingTRM!$B:$E,4,FALSE)=1,B93<>CustomerDashboard!$B$3),VLOOKUP(B93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B93=CustomerDashboard!$B$3,VLOOKUP(B93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Idaho County L & P"},{"$f":"IF(AND(VLOOKUP(F93,StagingTRM!$B:$E,4,FALSE)=0,F93<>CustomerDashboard!$B$3),VLOOKUP(F93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.417784032614549},{"$f":"IF(AND(VLOOKUP(F93,StagingTRM!$B:$E,4,FALSE)=1,F93<>CustomerDashboard!$B$3),VLOOKUP(F93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F93=CustomerDashboard!$B$3,VLOOKUP(F93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AR$6:AR$141,0),1))","v":"Vigilante Elec Coop"},{"$f":"IF(AND(VLOOKUP(J93,StagingTRM!$B:$E,4,FALSE)=0,J93<>CustomerDashboard!$B$3),VLOOKUP(J93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":31.5876321384075},{"$f":"IF(AND(VLOOKUP(J93,StagingTRM!$B:$E,4,FALSE)=1,J93<>CustomerDashboard!$B$3),VLOOKUP(J93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J93=CustomerDashboard!$B$3,VLOOKUP(J93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AS$6:AS$141,0),1))","v":"Albion, City of"},{"$f":"IF(AND(VLOOKUP(N93,StagingTRM!$B:$E,4,FALSE)=0,N93<>CustomerDashboard!$B$3),VLOOKUP(N93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":39.330325152751257},{"$f":"IF(AND(VLOOKUP(N93,StagingTRM!$B:$E,4,FALSE)=1,N93<>CustomerDashboard!$B$3),VLOOKUP(N93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N93=CustomerDashboard!$B$3,VLOOKUP(N93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A93,'Effective Rates'!AT$6:AT$141,0),1)","v":"Raft River Elec Coop"},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.97838877680304},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":25.862330929808568},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.351410352842016},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=0,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.6932315534468},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R93,StagingTRM!$B:$E,4,FALSE)=1,$R93<>CustomerDashboard!$B$3),VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R93=CustomerDashboard!$B$3,VLOOKUP($R93,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A101=\"\",\"\",IF(A101+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A101+1))","v":100},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AP$6:AP$141,0),1))","v":"Chewelah, City of"},{"$f":"IF(AND(VLOOKUP(B102,StagingTRM!$B:$E,4,FALSE)=0,B102<>CustomerDashboard!$B$3),VLOOKUP(B102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.393274160302937},{"$f":"IF(AND(VLOOKUP(B102,StagingTRM!$B:$E,4,FALSE)=1,B102<>CustomerDashboard!$B$3),VLOOKUP(B102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B102=CustomerDashboard!$B$3,VLOOKUP(B102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Benton County PUD #1"},{"$f":"IF(AND(VLOOKUP(F102,StagingTRM!$B:$E,4,FALSE)=0,F102<>CustomerDashboard!$B$3),VLOOKUP(F102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP(F102,StagingTRM!$B:$E,4,FALSE)=1,F102<>CustomerDashboard!$B$3),VLOOKUP(F102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F102=CustomerDashboard!$B$3,VLOOKUP(F102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.411784721499281},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AR$6:AR$141,0),1))","v":"Blachly Lane Elec Coop"},{"$f":"IF(AND(VLOOKUP(J102,StagingTRM!$B:$E,4,FALSE)=0,J102<>CustomerDashboard!$B$3),VLOOKUP(J102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.469064878392672},{"$f":"IF(AND(VLOOKUP(J102,StagingTRM!$B:$E,4,FALSE)=1,J102<>CustomerDashboard!$B$3),VLOOKUP(J102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J102=CustomerDashboard!$B$3,VLOOKUP(J102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AS$6:AS$141,0),1))","v":"Nespelem Valley Elec Coop"},{"$f":"IF(AND(VLOOKUP(N102,StagingTRM!$B:$E,4,FALSE)=0,N102<>CustomerDashboard!$B$3),VLOOKUP(N102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.906528170674001},{"$f":"IF(AND(VLOOKUP(N102,StagingTRM!$B:$E,4,FALSE)=1,N102<>CustomerDashboard!$B$3),VLOOKUP(N102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N102=CustomerDashboard!$B$3,VLOOKUP(N102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A102,'Effective Rates'!AT$6:AT$141,0),1)","v":"Consumers Power"},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.361422919899866},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.399560045152441},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.093596849481138},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=0,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.5894730666339},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R102,StagingTRM!$B:$E,4,FALSE)=1,$R102<>CustomerDashboard!$B$3),VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R102=CustomerDashboard!$B$3,VLOOKUP($R102,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A111=\"\",\"\",IF(A111+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A111+1))","v":110},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AP$6:AP$141,0),1))","v":"Lakeview L & P (WA)"},{"$f":"IF(AND(VLOOKUP(B112,StagingTRM!$B:$E,4,FALSE)=0,B112<>CustomerDashboard!$B$3),VLOOKUP(B112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.869053065078695},{"$f":"IF(AND(VLOOKUP(B112,StagingTRM!$B:$E,4,FALSE)=1,B112<>CustomerDashboard!$B$3),VLOOKUP(B112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B112=CustomerDashboard!$B$3,VLOOKUP(B112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Declo, City of"},{"$f":"IF(AND(VLOOKUP(F112,StagingTRM!$B:$E,4,FALSE)=0,F112<>CustomerDashboard!$B$3),VLOOKUP(F112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.681064921791297},{"$f":"IF(AND(VLOOKUP(F112,StagingTRM!$B:$E,4,FALSE)=1,F112<>CustomerDashboard!$B$3),VLOOKUP(F112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F112=CustomerDashboard!$B$3,VLOOKUP(F112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AR$6:AR$141,0),1))","v":"Douglas Electric Cooperative"},{"$f":"IF(AND(VLOOKUP(J112,StagingTRM!$B:$E,4,FALSE)=0,J112<>CustomerDashboard!$B$3),VLOOKUP(J112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.037680996585856},{"$f":"IF(AND(VLOOKUP(J112,StagingTRM!$B:$E,4,FALSE)=1,J112<>CustomerDashboard!$B$3),VLOOKUP(J112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J112=CustomerDashboard!$B$3,VLOOKUP(J112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AS$6:AS$141,0),1))","v":"Coos Curry Elec Coop"},{"$f":"IF(AND(VLOOKUP(N112,StagingTRM!$B:$E,4,FALSE)=0,N112<>CustomerDashboard!$B$3),VLOOKUP(N112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.359952720210927},{"$f":"IF(AND(VLOOKUP(N112,StagingTRM!$B:$E,4,FALSE)=1,N112<>CustomerDashboard!$B$3),VLOOKUP(N112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N112=CustomerDashboard!$B$3,VLOOKUP(N112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A112,'Effective Rates'!AT$6:AT$141,0),1)","v":"Big Bend Elec Coop"},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.328933161040634},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":27.248132070867243},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":26.984119949559748},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=0,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.618844837506103},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R112,StagingTRM!$B:$E,4,FALSE)=1,$R112<>CustomerDashboard!$B$3),VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R112=CustomerDashboard!$B$3,VLOOKUP($R112,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A120=\"\",\"\",IF(A120+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A120+1))","v":119},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AP$6:AP$141,0),1))","v":"Farmers Elec Coop"},{"$f":"IF(AND(VLOOKUP(B121,StagingTRM!$B:$E,4,FALSE)=0,B121<>CustomerDashboard!$B$3),VLOOKUP(B121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.211884513593461},{"$f":"IF(AND(VLOOKUP(B121,StagingTRM!$B:$E,4,FALSE)=1,B121<>CustomerDashboard!$B$3),VLOOKUP(B121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B121=CustomerDashboard!$B$3,VLOOKUP(B121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Wasco Elec Coop"},{"$f":"IF(AND(VLOOKUP(F121,StagingTRM!$B:$E,4,FALSE)=0,F121<>CustomerDashboard!$B$3),VLOOKUP(F121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.440130306666511},{"$f":"IF(AND(VLOOKUP(F121,StagingTRM!$B:$E,4,FALSE)=1,F121<>CustomerDashboard!$B$3),VLOOKUP(F121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F121=CustomerDashboard!$B$3,VLOOKUP(F121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AR$6:AR$141,0),1))","v":"Ellensburg, City of"},{"$f":"IF(AND(VLOOKUP(J121,StagingTRM!$B:$E,4,FALSE)=0,J121<>CustomerDashboard!$B$3),VLOOKUP(J121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.79265612290088},{"$f":"IF(AND(VLOOKUP(J121,StagingTRM!$B:$E,4,FALSE)=1,J121<>CustomerDashboard!$B$3),VLOOKUP(J121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J121=CustomerDashboard!$B$3,VLOOKUP(J121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AS$6:AS$141,0),1))","v":"Blachly Lane Elec Coop"},{"$f":"IF(AND(VLOOKUP(N121,StagingTRM!$B:$E,4,FALSE)=0,N121<>CustomerDashboard!$B$3),VLOOKUP(N121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.940653214938258},{"$f":"IF(AND(VLOOKUP(N121,StagingTRM!$B:$E,4,FALSE)=1,N121<>CustomerDashboard!$B$3),VLOOKUP(N121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N121=CustomerDashboard!$B$3,VLOOKUP(N121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A121,'Effective Rates'!AT$6:AT$141,0),1)","v":"Lower Valley Energy"},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":35.602045830471098},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.05770059582666},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.284280002501262},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=0,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.543450592728959},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R121,StagingTRM!$B:$E,4,FALSE)=1,$R121<>CustomerDashboard!$B$3),VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R121=CustomerDashboard!$B$3,VLOOKUP($R121,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A129=\"\",\"\",IF(A129+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A129+1))","v":128},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AP$6:AP$141,0),1))","v":"Coos Curry Elec Coop"},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=0,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":33.165433602088889},{"$f":"IF(AND(VLOOKUP(B130,StagingTRM!$B:$E,4,FALSE)=1,B130<>CustomerDashboard!$B$3),VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B130=CustomerDashboard!$B$3,VLOOKUP(B130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Riverside Elec Coop"},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=0,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":34.982810026894676},{"$f":"IF(AND(VLOOKUP(F130,StagingTRM!$B:$E,4,FALSE)=1,F130<>CustomerDashboard!$B$3),VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F130=CustomerDashboard!$B$3,VLOOKUP(F130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AR$6:AR$141,0),1))","v":"Monmouth, City of"},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=0,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.365473214699641},{"$f":"IF(AND(VLOOKUP(J130,StagingTRM!$B:$E,4,FALSE)=1,J130<>CustomerDashboard!$B$3),VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J130=CustomerDashboard!$B$3,VLOOKUP(J130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AS$6:AS$141,0),1))","v":"Kittitas County PUD #1"},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=0,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":41.096172122188634},{"$f":"IF(AND(VLOOKUP(N130,StagingTRM!$B:$E,4,FALSE)=1,N130<>CustomerDashboard!$B$3),VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N130=CustomerDashboard!$B$3,VLOOKUP(N130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A130,'Effective Rates'!AT$6:AT$141,0),1)","v":"Tacoma Public Utilities"},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=0,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.46978815464011},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.492247189339466},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":30.961437400444172},{"$f":"IF(AND(VLOOKUP($R130,StagingTRM!$B:$E,4,FALSE)=1,$R130<>CustomerDashboard!$B$3),VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":28.228125293693456},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R130=CustomerDashboard!$B$3,VLOOKUP($R130,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A131=\"\",\"\",IF(A131+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A131+1))","v":130},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AL$6:AL$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AP$6:AP$141,0),1))","v":"Columbia Power Coop"},{"$f":"IF(AND(VLOOKUP(B132,StagingTRM!$B:$E,4,FALSE)=0,B132<>CustomerDashboard!$B$3),VLOOKUP(B132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":32.623698320128682},{"$f":"IF(AND(VLOOKUP(B132,StagingTRM!$B:$E,4,FALSE)=1,B132<>CustomerDashboard!$B$3),VLOOKUP(B132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(B132=CustomerDashboard!$B$3,VLOOKUP(B132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(B$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AM$6:AM$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AQ$6:AQ$141,0),1))","v":"Ohop Mutual Light Company"},{"$f":"IF(AND(VLOOKUP(F132,StagingTRM!$B:$E,4,FALSE)=0,F132<>CustomerDashboard!$B$3),VLOOKUP(F132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.299101419715399},{"$f":"IF(AND(VLOOKUP(F132,StagingTRM!$B:$E,4,FALSE)=1,F132<>CustomerDashboard!$B$3),VLOOKUP(F132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(F132=CustomerDashboard!$B$3,VLOOKUP(F132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(F$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AN$6:AN$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AR$6:AR$141,0),1))","v":"Riverside Elec Coop"},{"$f":"IF(AND(VLOOKUP(J132,StagingTRM!$B:$E,4,FALSE)=0,J132<>CustomerDashboard!$B$3),VLOOKUP(J132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.391123979435967},{"$f":"IF(AND(VLOOKUP(J132,StagingTRM!$B:$E,4,FALSE)=1,J132<>CustomerDashboard!$B$3),VLOOKUP(J132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(J132=CustomerDashboard!$B$3,VLOOKUP(J132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(J$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($A$1=\"Demand Only\",INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AO$6:AO$141,0),1),INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AS$6:AS$141,0),1))","v":"Central Electric Coop"},{"$f":"IF(AND(VLOOKUP(N132,StagingTRM!$B:$E,4,FALSE)=0,N132<>CustomerDashboard!$B$3),VLOOKUP(N132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":40.386332119495762},{"$f":"IF(AND(VLOOKUP(N132,StagingTRM!$B:$E,4,FALSE)=1,N132<>CustomerDashboard!$B$3),VLOOKUP(N132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(N132=CustomerDashboard!$B$3,VLOOKUP(N132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(N$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"+INDEX('Effective Rates'!$C$6:$C$141,MATCH($A132,'Effective Rates'!AT$6:AT$141,0),1)","v":"Flathead Elec Coop"},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(S$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":38.042630412538806},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(T$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":36.823758359624833},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(U$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":22.121762415386776},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=0,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(V$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":37.682785228287429},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(W$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(X$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Y$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF(AND(VLOOKUP($R132,StagingTRM!$B:$E,4,FALSE)=1,$R132<>CustomerDashboard!$B$3),VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(Z$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AA$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AB$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AC$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""},{"$f":"IF($R132=CustomerDashboard!$B$3,VLOOKUP($R132,'Effective Rates'!$C:$AU,MATCH('Effective Rates'!$J$2,'Effective Rates'!$C$2:$AU$2,0)-1+MATCH(LEFT(AD$2,13),'Effective Rates'!$J$5:$N$5,0)+IF($A$1<>\"Demand Only\",5,0),FALSE),\"\")","v":""}]
[{"$f":"+IF(A140=\"\",\"\",IF(A140+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A140+1))","v":""}]
[{"$f":"+IF(A141=\"\",\"\",IF(A141+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A141+1))","v":""}]
[{"$f":"+IF(A142=\"\",\"\",IF(A142+1>MAX('Effective Rates'!$AT$5:$AT$141),\"\",A142+1))","v":""}]